95 Gear Avenue, Erin

$799,000
95 Gear Avenue

$799,000

New
29d
Att/Row/Townhouse2-Storey

95 Gear Avenue, Erin

Total Monthly Obligation $3,598

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
29d
Score
19
Yield
4.0%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.1%
Property Type-Att/Row/Townhouse
MLS® Number-X13826386
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-58.29 × 49.43 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-90 Days
Neighbourhood-Erin
Title-Residential Freehold

No agent assigned

Stunning brand-new freehold townhome with no expense, This bright and spacious home Equipped with modern kitchen boasts with GRANITE countertops, and brand-new APPLIANCES. This Corner Lot townhome has 4 Bed on 2nd floor with additional den on ground floor, ideal for office space Very Bright & Living Space with lots of windows, Meanwhile All generous size bedrooms with closet and exposure to sunlight with having convenient separate LAUNDRY room. The unfinished basement offering endless possibilities perfect for a home gym, entertainment space, or extra living area. Situated in a family-friendly neighborhood with top-rated schools, parks, and amenities nearby, this home is the ideal blend of luxury and convenience. Belfountain conservation area an Forks of the Credit Provincial Park are main attraction of this Erin town. The Perfect Move-In Ready Home For your Family. With Future Schools, Parks & Shopping Coming to this Master Planned Community.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,598/mo
Mortgage $3,223
Monthly Loss $2,750
Principal$848
Interest$2,375
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%29
10-Year IRR
9.8%
Returns Index
15.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$32,340/yr
NOI
$24,606/yr
Net Cash Flow
-$1,172/mo
Cash Margin
-43.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.3/ 100

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

Comparables

Properties near 95 Gear 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.