101 Mcgill Avenue, Erin

$799,999
101 Mcgill Avenue

$799,999

New
28d
Att/Row/Townhouse2-Storey

101 Mcgill Avenue, Erin

Total Monthly Obligation $3,958

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
28d
Score
16
Yield
3.7%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Att/Row/Townhouse
MLS® Number-X13829696
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.69 × 91.04 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Taxes-$4,271.6 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE CERTIFIED REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Erin
Title-Residential Freehold

No agent assigned

Introducing Brand New, Never Lived-In, Rarely Offered OpenConcept Modern Designer Townhome Offering 1737 SqFt Of Luxurious Living In The Highly Sought-After Erin Glen Community. Situated On One Of The Most Exclusive & Private Streets Featuring Only A Select Number Of Townhomes Surrounded By Detach Homes,This property Offers A Rare Setting With Wider Road, No Sidewalk & a Long Private Driveway. Extensively upgraded with Premium features. This Home Showcases Designer Roller Shades Throughout Including Blackout Shades In The Bdrms, Custom modern KitchenCanopy .Rare Main Floor Interior Door to Garage Access,Rare Designer lighting, Faucets ,Nest Thermostat, Camera Doorbell &Premium Garage Door Opener w/ BuiltIn Camera, Custom Closets with Modern Finishes, upgrded modern door handles, hinges, knobs, Upon Entry, You Are Welcomed By A Stunning Custom Floating Console Feature Wall Complete With Designer Mirror & Elegant Wood Panel Accents, Creating An Impressive Custom Home Feel. The Main Floor Also Features A Beautifully Upgraded Designer Powder Room With Custom Vanity & Exclusive Finishes.Bright OpenConcept Livingarea Features Impressive 9-Ft Ceilings, Laminate Flooring & Oversized Windows With lots of Natural Light. Patio Door Walkout Leads To A Private Deck Creating A Seamless IndoorOutdoor Living Experience. The Gourmet Kitchen Is Equipped With Brand New Top-Of-The-Line Samsung Stainless Steel Appliances Including A BuiltIn Air Fryer Stove & Upgraded Powerful Range Hood. Upper Level Features 3 Generously Sized Bedrooms Including Spacious Primary Retreat With Walk-In Closet & Spa-Inspired Ensuite With Extended Vanity. Convenient Upper-Level Laundry Includes Brand New Samsung Stacked Washer &Dryer. Basement Features Upgraded Rough In For Future Bathroom & A Rare Oversized 84" x 30" Lookout Window Providing lots of Natural Light. Thousands Spent On Premium Upgrades Typically Found In High-End Custom Homes."Super rare find townhome". Walk in distance to future plaza .

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$3,958/mo
Mortgage $3,227
Monthly Loss $3,109
Principal$849
Interest$2,378
Property Tax$356
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
6.0%14
10-Year IRR
7.5%
Returns Index
8.4/ 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
$29,280/yr
NOI
$17,580/yr
Net Cash Flow
-$1,762/mo
Cash Margin
-72.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
20.5/ 100

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

Comparables

Properties near 101 Mcgill 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.