919 Heenan Court, Cobourg

$669,000
919 Heenan Court

$669,000

Price Change
23d
DetachedBacksplit 4

919 Heenan Court, Cobourg

Total Monthly Obligation $3,512

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
23d
Score
23
Yield
6.2%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Detached
MLS® Number-X13845034
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-31.92 × 161.81 ft
Listed on site-Sep 30, 2026
Style-Backsplit 4
Building Type-Detached
Taxes-$5,260 (2026)
Parking-5 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Re/Max Hallmark First Group Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Cobourg
Title-Residential Freehold

No agent assigned

Welcome to 919 Heenan Court, a spacious 4-level backsplit tucked away on a quiet Cobourg court and set on a large, fully fenced pie-shaped lot. Bright and inviting, the main level offers a formal living room and dining room plus a spacious eat-in kitchen with plenty of cabinetry, stainless steel appliances and peninsula seating. Enjoy the convenience of inside access to the attached 2-car garage and a walkout to the side deck, perfect for BBQs, outdoor dining and easy access to the backyard. Upstairs, the large primary bedroom features a 2-pc ensuite, accompanied by two good-sized secondary bedrooms and a 4-pc main bath. The lower level is made for gathering, with a massive rec room offering plenty of space for movie nights, games and entertaining, along with a generous 4th bedroom featuring its own 2-pc ensuite.T here's even more on the lowest level with laundry, an unfinished den area, another good-sized room currently used as a bedroom, and a large crawl space providing valuable extra storage.Outside, the oversized pie-shaped yard offers plenty of room for kids, pets, gardening and entertaining, complete with a fire pit and garden shed. A standout feature is the detached outbuilding with heat and hydro, currently an impressive home gym but easily adaptable as a studio, workshop, hobby space, home office or personal retreat. Laminate flooring throughout the main and lower level, roof (2015), furnace & A/C (2020) and some windows (2022/23). This home has room for real life - inside and out, with generous living space, a versatile bonus building, a large backyard and a quiet court location. Come see just how much it has to offer.

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

Closing Costs

Mortgage Amount
$535,200
Land Transfer Taxes$9,855
Legal Fees (Est.)
$
Total cash required for closing$145,155

Total Monthly Obligation

$3,512/mo
Mortgage $2,699
Monthly Loss $2,802
Principal$710
Interest$1,988
Property Tax$438
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
12.9%57
10-Year IRR
12.9%
Returns Index
29.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$41,256/yr
NOI
$27,370/yr
Net Cash Flow
-$418/mo
Cash Margin
-12.1%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
26.4/ 100

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

Comparables

Properties near 919 Heenan Court

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.