900 Hepburn Road, Milton

$829,900
900 Hepburn Road

$829,900

New
22d
Semi-Detached 2-Storey

900 Hepburn Road, Milton

Total Monthly Obligation $4,043

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1100-1500
DOM
22d
Score
18
Yield
4.4%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Semi-Detached
MLS® Number-W13847428
Beds-4
Bathrooms-4
Size-1100-1500 sqft
Lot Size-27.87 × 81.09 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$3,841 (2025)
Parking-3 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLENNIUM INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Rolled, Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-60 days immediate
Neighbourhood-1028 - CO Coates
Title-Residential Freehold

No agent assigned

Opportunity is knocking....great layout semi detached w/ extended driveway, and separate side entrance to basement. Carpet free home with 2nd kitchen in basement (non conforming), Eat in kitchen, quartz counter top in kitchen, Living dining room combination with hardwood floors, rod iron spindles staircase, 2 laundry rooms.

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

Closing Costs

Mortgage Amount
$663,920
Land Transfer Taxes$13,073
Legal Fees (Est.)
$
Total cash required for closing$180,553

Total Monthly Obligation

$4,043/mo
Mortgage $3,348
Monthly Loss $3,162
Principal$881
Interest$2,467
Property Tax$320
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.6/ 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
$36,396/yr
NOI
$24,415/yr
Net Cash Flow
-$1,313/mo
Cash Margin
-43.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.1/ 100

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

Comparables

Properties near 900 Hepburn Road

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.