400 Patterson Drive, Milton

$849,000
400 Patterson Drive

$849,000

Price Change
24d
Att/Row/Townhouse2-Storey

400 Patterson Drive, Milton

Total Monthly Obligation $4,104

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1100-1500
DOM
24d
Score
18
Yield
4.4%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Att/Row/Townhouse
MLS® Number-W13838456
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-29.87 × 80.38 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$3,650 (2026)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PROPERTY ZONE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-1027 - CL Clarke
Title-Residential Freehold

No agent assigned

Stunning end-unit in Hawthorne Village!. Beautifully renovated all-brick end unit with a semi-detached feel on a premium lot. Features 3 bedrooms, 3.5 bathrooms, an open-concept layout, updated flooring and bathrooms, and a large deck for entertaining. Finished basement with potential for a side entrance, in-law suite, or rental income. Approx. 2,000 sq. ft. of living space with $50K+ in recent upgrades. Great location close to highways, schools, parks, shopping, and restaurants. Move-in ready.

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

Closing Costs

Mortgage Amount
$679,200
Land Transfer Taxes$13,455
Legal Fees (Est.)
$
Total cash required for closing$184,755

Total Monthly Obligation

$4,104/mo
Mortgage $3,425
Monthly Loss $3,203
Principal$901
Interest$2,523
Property Tax$304
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.7%27
10-Year IRR
9.6%
Returns Index
14.9/ 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
$37,104/yr
NOI
$25,244/yr
Net Cash Flow
-$1,321/mo
Cash Margin
-42.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.9/ 100

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

Comparables

Properties near 400 Patterson Drive

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.