103 Benadir Avenue, Caledon

$969,800
103 Benadir Avenue

$969,800

New
29d
Att/Row/Townhouse2-Storey

103 Benadir Avenue, Caledon

Total Monthly Obligation $4,765

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
29d
Score
15
Yield
3.4%
Cash on Cash
-9.4%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.9%
Property Type-Att/Row/Townhouse
MLS® Number-W13829796
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-23.62 × 104.99 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,736.84 (2026)
Parking-3 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SUPREME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Stone, Stucco (Plaster)
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Rural Caledon
Title-Residential Freehold

No agent assigned

Welcome to this bright and spacious end unit townhouse. Bright kitchen with center island and breakfast bar, stainless steel appliances, quartz counter top and functional layout with open concept living and dining area. This house features many extras throughout the house including high ceilings. Offers 3 bedroom and 3 bathrooms with 2 walking closets in the master suite. Fully landscape front and backyard paved with exposed concrete stone with glow in the dark stones, leading to an oasis custom back yard perfect for outdoor entertainment, and a hot tub available all year for relaxation. This house is a must see. Located minutes away to parks, schools, shopping and close to the major roads and highway. A rare opportunity offering the perfect blend of luxury and comfort.

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

Closing Costs

Mortgage Amount
$775,840
Land Transfer Taxes$15,871
Legal Fees (Est.)
$
Total cash required for closing$211,331

Total Monthly Obligation

$4,765/mo
Mortgage $3,912
Monthly Loss $3,736
Principal$1,029
Interest$2,882
Property Tax$478
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.3%12
10-Year IRR
7.0%
Returns Index
7.3/ 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
$33,144/yr
NOI
$19,593/yr
Net Cash Flow
-$2,279/mo
Cash Margin
-82.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
17.8/ 100

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

Comparables

Properties near 103 Benadir Avenue

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.