1587 Moira Crescent, Milton

$779,900
1587 Moira Crescent

$779,900

New
69d
Att/Row/Townhouse3-Storey

1587 Moira Crescent, Milton

Total Monthly Obligation $3,801

Beds
2
Baths
3
Park
2
Sqft
1100-1500
DOM
69d
Score
18
Yield
4.2%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Att/Row/Townhouse
MLS® Number-W13679042
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-21 × 44.42 ft
Listed on site-Aug 15, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$3,365 (2026)
Parking-3 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Tbd
Neighbourhood-1025 - BW Bowes
Title-Residential Freehold

No agent assigned

Experience unparalleled luxury in this executive townhouse. This fully freehold townhouse with an all-brick and stone elevation, has great curb appeal. Offering 2 bedrooms, 2.5 baths, and an oversized 1-car garage, deep driveway with no sidewalk & parking for two cars in the driveway, this property exudes sophistication and style. From the welcoming foyer with upgraded ceramic tiles, a coat closet to the open-concept second level, every detail has been carefully crafted. The modern kitchen features upgraded cabinets, granite countertops, backsplash, breakfast bar, pendant lights, gas line and stainless steel appliances, ideal for culinary enthusiasts. Entertain effortlessly in the spacious open concept family room. Separate dining room which opens onto a covered balcony with a gas line for BBQ hookup, perfect for outdoor dining or morning coffee. Upstairs, the lavish primary suite features a large walk-in closet, 4PC full ensuite bathroom and walk-out to a balcony. The second suite has a large walk-in closet and 3PC ensuite bathroom. Laundry conveniently located on the 3rd floor with upgraded full size machines. This home is upgraded throughout with custom California shutters, raised bathroom vanities, stone counters, ceramic tiles, modern laminate floors, modern light fixtures, built-in storage cabinets and freshly painted throughout. Access door from house to garage and smart auto garage door opener installed. Ideally located near amenities, schools, library, shopping, parks and easy access to Hwy 401. Don't miss the chance to make this exceptional home your own. *Some photos are virtually staged*

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$3,801/mo
Mortgage $3,146
Monthly Loss $2,973
Principal$828
Interest$2,318
Property Tax$280
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.7%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,568/yr
NOI
$21,446/yr
Net Cash Flow
-$1,359/mo
Cash Margin
-50.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.8/ 100

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

Comparables

Properties near 1587 Moira Crescent

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.