66 Henshaw Drive, Erin

$1,288,888
66 Henshaw Drive

$1,288,888

New
14d
Detached2-Storey

66 Henshaw Drive, Erin

Total Monthly Obligation $6,277

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
14d
Score
14
Yield
2.8%
Cash on Cash
-12.1%
Cap Rate
2.0%
5Y IRR
6.1%
10Y IRR
7.3%
Property Type-Detached
MLS® Number-X13885706
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-33.87 × 90.97 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$8,435 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Erin
Title-Residential Freehold

No agent assigned

Experience refined living in this exceptional newer 4 Bedroom 4 Bath detached residence in Erin, showcasing a sophisticated design, double-car garage, four generously sized bedrooms, and four beautifully appointed bathrooms.The impressive interior features a stunning great room with a statement fireplace, expansive principal rooms, and elegant contemporary finishes throughout. At the heart of the home is a beautifully designed kitchen complete with quartz countertops, a large centre island, modern cabinetry, and a seamless layout ideal for both entertaining and everyday family living.Thoughtfully designed with comfort and functionality in mind, the home offers a spacious and well-balanced floor plan complemented by modern construction, energy-efficient features, and quality craftsmanship.An added advantage is that the original builder-related purchase costs and development charges have already been paid by the seller, offering the next owner exceptional value without the additional expenses commonly associated with purchasing directly from a builder.Located in one of Erin's desirable and growing communities, this impressive residence offers the perfect combination of luxury, space, style, and convenience - an exceptional opportunity for buyers seeking a newer, move-in-ready home with elevated finishes and timeless appeal.

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

Closing Costs

Mortgage Amount
$1,031,110
Land Transfer Taxes$22,253
Legal Fees (Est.)
$
Total cash required for closing$281,531

Total Monthly Obligation

$6,277/mo
Mortgage $5,199
Monthly Loss $4,909
Principal$1,368
Interest$3,831
Property Tax$703
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.5%10
Cash-on-Cash
-15.3%0
5-Year IRR
3.6%7
10-Year IRR
5.7%
Returns Index
5.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$36,528/yr
NOI
$19,940/yr
Net Cash Flow
-$3,537/mo
Cash Margin
-116.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
14.9/ 100

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

Comparables

Properties near 66 Henshaw 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.