21 Caverhill Crescent, Middlesex Centre

$889,900
21 Caverhill Crescent

$889,900

New
37d
DetachedBungalow

21 Caverhill Crescent, Middlesex Centre

Total Monthly Obligation $4,374

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
37d
Score
16
Yield
3.8%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-X13794662
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-59.06 × 114.83 ft
Listed on site-Sep 16, 2026
Style-Bungalow
Building Type-Detached
Age-6-15
Taxes-$4,911 (2025)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP PREFERRED REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Hardboard, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Komoka
Title-Residential Freehold

No agent assigned

Vranic built Bungalow with 2+2 Bedrooms and 2.5 baths in the desirable community of Komoka. Stunning backyard that backs onto trees, pond and nature. Private and peaceful setting with a fully fenced yard, fire pit, sand point, shed with hydro and 2 seating areas for your enjoyment. A 2 tier concrete patio off the living area and a deck off of the garage. The main floor features open concept living with hardwood throughout and an abundance of natural light. Eat-in kitchen with island, upgraded granite countertops, updated appliances, beverage fridge, ample cabinet space and pantry. Clear sight lines to the living room. Pot lights, tray ceiling, gas fireplace with floor to ceiling tile surround. The fireplace is flanked by windows and views of the backyard. A great space for entertaining and everyday living. The primary suite also features tray ceiling and windows looking out to the yard. Large walk-in/walk through closet leads to a 4-piece ensuite bathroom with tiled shower. Second bedroom/den on the main floor with a stone accent wall. The lower level is fully finished and complete with family room, laundry, a second full bath and storage. Over sized 2 car garage. Newer washer and dryer.

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

Closing Costs

Mortgage Amount
$711,920
Land Transfer Taxes$14,273
Legal Fees (Est.)
$
Total cash required for closing$193,753

Total Monthly Obligation

$4,374/mo
Mortgage $3,590
Monthly Loss $3,429
Principal$945
Interest$2,645
Property Tax$409
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$34,080/yr
NOI
$21,261/yr
Net Cash Flow
-$1,818/mo
Cash Margin
-64.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.2/ 100

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

Comparables

Properties near 21 Caverhill 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.