78 Player Drive, Erin

$979,000
78 Player Drive

$979,000

New
28d
Detached2-Storey

78 Player Drive, Erin

Total Monthly Obligation $4,324

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
28d
Score
18
Yield
3.8%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13830580
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-36.13 × 91.15 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Other
Foundation-Concrete
Sewer-Sewer
Possession-FLEXIBLE
Neighbourhood-Erin
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained modern detached home in the desirable community of Erin, where comfort, space, and modern living come together. This Two Car Detached Home Is Defined By Its Abundance Of Natural Light, With Expansive Windows Framing Every Principal Room And Creating Bright, Airy Living Spaces Throughout The Day. The bright, open-concept main floor features elegant hardwood flooring, a spacious kitchen with stainless steel appliances and ample cabinetry, plus a sun-filled breakfast area with large windows. The adjoining family room offers the perfect space to relax and unwind. Offering 2,519 sq ft above grade, double car garage, and 4-car driveway parking a rare combination of luxury and practicality. Upstairs, discover four generously sized bedrooms with large windows and ample closet space. The spacious primary suite features a private ensuite and walk-in closet, creating a comfortable retreat. This 2,519 Sq Ft home features 4 spacious bedrooms, 3.5 baths, a double-car garage, and 4 car parkings on the driveway, located in the growing community of Erin, just a short drive from Brampton via Mississauga Road. Set in a quiet, family-friendly neighbourhood close to schools, parks, and everyday amenities, this turnkey home is ready to welcome its next family. Don't miss this wonderful opportunity to make it yours!

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

Closing Costs

Mortgage Amount
$783,200
Land Transfer Taxes$16,055
Legal Fees (Est.)
$
Total cash required for closing$213,355

Total Monthly Obligation

$4,324/mo
Mortgage $3,949
Monthly Loss $3,285
Principal$1,039
Interest$2,910
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.5%26
10-Year IRR
9.3%
Returns Index
14.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,900/yr
NOI
$28,710/yr
Net Cash Flow
-$1,557/mo
Cash Margin
-50.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.1/ 100

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

Comparables

Properties near 78 Player Drive

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.