1069 Cahill Drive W, Hunt Club - Windsor Park Village and Area

$849,900
1069 Cahill Drive W

$849,900

Price Change
28d
Detached2-Storey

1069 Cahill Drive W, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $4,305

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
28d
Score
19
Yield
5.2%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-X13827014
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-60 × 100 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$6,017.09 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Wood
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-4803 - Hunt Club/Western Community
Title-Residential Freehold

No agent assigned

Elegant 3-bed, 3.5-bath, two-storey home with 2350 sqft of living space. The renovated kitchen features a gas stove, quartz countertop, pantry, and breakfast area open to the family room. Patio doors open to a private landscaped yard and 321 sq. ft. of composite decking and perennial gardens. The living room features resurfaced wood-burning fireplace and large windows with shutters. The primary bedroom has a modern ensuite with an innovative glass shower; the 3rd bedroom's removable cabinets offer storage and office or child's-room flexibility. Renovated in 2007, the lower level includes a hardwood-floored rec room with gas fireplace, 3-pcs bathroom with laundry and storage area. Updates: carport 2006, interlock and paving 2009, windows 2005/2012, powder room 2013, roof 2016, furnace /AC 2021, paint 2021, epoxy garage floors 2023 and so much more. Steps away from a path to Owl Park and 2 schools, You have got to Love That Home! F244 requires 24 hrs irrevocable.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,305/mo
Mortgage $3,428
Monthly Loss $3,403
Principal$902
Interest$2,526
Property Tax$501
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
20.9/ 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
$44,460/yr
NOI
$29,497/yr
Net Cash Flow
-$970/mo
Cash Margin
-26.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
21.3/ 100

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

Comparables

Properties near 1069 Cahill Drive W

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.