820 CAHILL Drive W 38, Hunt Club - Windsor Park Village and Area

$355,000
820 CAHILL Drive W 38

$355,000

New
36d
Condo Townhouse2-Storey

820 CAHILL Drive W 38, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $2,415

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
36d
Score
25
Yield
8.4%
Cash on Cash
3.4%
Cap Rate
5.3%
5Y IRR
18.3%
10Y IRR
16.9%
Property Type-Condo Townhouse
MLS® Number-X13797214
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,893.55 (2025)
Maintenance-$542.36/mo
Locker-None
Parking-1 - Surface
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBD
Neighbourhood-4805 - Hunt Club
Title-Residential Condo & Other

No agent assigned

This 3 bedroom, 1.5 bath end unit townhouse offers an excellent opportunity for first-time buyers, investors, or anyone looking for a home they can make their own. Ideally located close to amenities and public transit, and just minutes from the airport and EY Centre, the property combines convenience, comfortable living, and future potential. Move-in ready and well cared for, the home can be enjoyed from day one while offering plenty of opportunity to update and personalize over time. Generous room sizes, added natural light and privacy from the end-unit location, along with a dedicated surface parking space, add to its everyday appeal. Many of the home's original finishes have been thoughtfully maintained, providing a great canvas for a new owner to introduce their own style, whether through simple cosmetic updates or a larger transformation. Condo fees include building insurance, water, landscaping, snow removal, parking, and contributions to the reserve fund, adding to the convenience of ownership. Located in an established and growing neighborhood, this property offers an appealing combination of location, layout, and flexibility. Whether you're searching for your first home, an investment property, or a space with room to evolve alongside your needs, the possibilities are here. The sellers are ready to pass this well-cared-for home on to its next owner and welcome a new chapter for the property. Move in, settle in, and make changes at your own pace-820 Cahill Drive #38 is ready for what comes next.

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

Closing Costs

Mortgage Amount
$284,000
Land Transfer Taxes$3,800
Legal Fees (Est.)
$
Total cash required for closing$76,300

Total Monthly Obligation

$2,415/mo
Mortgage $1,432
Monthly Loss $2,039
Principal$377
Interest$1,055
Property Tax$241
Condo Fees$542
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.9%4
5-Year IRR
13.7%63
10-Year IRR
13.8%
Returns Index
32.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$29,784/yr
NOI
$15,004/yr
Net Cash Flow
-$182/mo
Cash Margin
-7.3%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
34.8/ 100

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

Comparables

Properties near 820 CAHILL Drive W 38

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.