90 Player Drive, Erin

$979,000
90 Player Drive

$979,000

New
15d
Detached2-Storey

90 Player Drive, Erin

Total Monthly Obligation $4,853

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
15d
Score
16
Yield
3.9%
Cash on Cash
-7.6%
Cap Rate
2.9%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-X13877638
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-36.13 × 96.15 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$6,345 (2025)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-INTERCITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Brick Front
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 DAYS
Neighbourhood-Erin
Title-Residential Freehold

No agent assigned

Beautiful Detached new luxury home master-planned community of Erin Glen-where charm, convenience and natural beauty come together. this stunning residence features a brick and stone exterior with a double garage, a covered front porch and. you'll find 9 -foot ceilings and hardwood flooring throughout the main level, an elegant oak staircase and an open-concept living and dining area perfect for entertaining. The gourmet kitchen is a chef's dream with quartz countertops, built-in stainless steel appliances, a large breakfast counter. This spacious sun-filled home offers four large bedrooms and four bathrooms, including a luxurious primary suite with a walk-in closet. Laundry room is conveniently located on 2nd floor. Enjoy the convenience of garage access to the home, Cachet Home Comfort Program, which includes a smart thermostat, video doorbell, smart garage door opener and Tarion Warranty. Erin Glen is more than just a place to live it's a vibrant community designed to bring people together with local amenities that cater to every lifestyle. Just 12 minutes from Caledon Village and close to Brampton, Georgetown, Guelph and Orangeville, this location offers the perfect balance of peaceful living.

$
$
%
%
$
$
$
(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

$4,853/mo
Mortgage $3,949
Monthly Loss $3,814
Principal$1,039
Interest$2,910
Property Tax$529
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.6/ 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
$37,848/yr
NOI
$23,218/yr
Net Cash Flow
-$2,014/mo
Cash Margin
-63.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.9/ 100

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

Comparables

Properties near 90 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.