8 Henderson Street, Essa

$1,153,990
8 Henderson Street

$1,153,990

New
23d
DetachedBungaloft

8 Henderson Street, Essa

Total Monthly Obligation $5,108

Beds
4
Baths
3
Park
3
Sqft
3000-3500
DOM
23d
Score
15
Yield
2.9%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-N13843914
Beds-4
Bathrooms-3
Size-3000-3500 sqft
Lot Size-60 × 133 ft
Listed on site-Sep 30, 2026
Style-Bungaloft
Building Type-Detached
Age-New
Taxes-$937.57 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-STONEMILL REALTY INC.
Cooling-None
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Rolled
Foundation-Poured Concrete
Sewer-Sewer
Possession-To be built
Neighbourhood-Baxter
Title-Residential Freehold

No agent assigned

Spacious Brookfield Residential bungaloft in the charming community of Baxter, just a short drive to Alliston and Angus. Enjoy the perfect blend of "country-style" living with outdoor activities and modern conveniences. Welcome to the Waverly model - a stunning 4-bedroom detached bungaloft featuring a 3-car garage. The bright and airy family room showcases oversized windows with abundant natural light, a sleek linear fireplace and an open-to-above design leading the loft. The chef-inspired kitchen is beautifully upgraded with quartz countertops, a large island, servery and walk-in pantry. The main floor offers hardwood flooring throughout (excluding bedrooms), smooth 9' ceilings and a stained oak staircase, adding a touch of elegance. The primary bedroom on the main level features large windows and optional access to the backyard, as well as a spa-inspired ensuite featuring a freestanding tub. Upstairs, retreat to the spacious loft overlooking the family room perfect for relaxation or a home office, which also features two bedrooms with walk-in closets and a full bathroom. Bonus $40k decor incentive to spend at the decor studio, smart home package and a personalized landscaping package are also included, adding the finishing touch to this exceptional new home. Don't miss this incredible opportunity to own a brand-new home in Heartland!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$923,192
Land Transfer Taxes$19,555
Legal Fees (Est.)
$
Total cash required for closing$251,853

Total Monthly Obligation

$5,108/mo
Mortgage $4,655
Monthly Loss $3,883
Principal$1,225
Interest$3,430
Property Tax$78
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.7%13
10-Year IRR
7.2%
Returns Index
7.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$33,600/yr
NOI
$24,802/yr
Net Cash Flow
-$2,588/mo
Cash Margin
-92.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.2/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 8 Henderson Street

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.