33 COLDBROOK Drive, Cavan Monaghan

$754,990
33 COLDBROOK Drive

$754,990

New
7d
Detached2-Storey

33 COLDBROOK Drive, Cavan Monaghan

Total Monthly Obligation $3,420

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
7d
Score
24
Yield
5.6%
Cash on Cash
2.9%
Cap Rate
5.2%
5Y IRR
17.8%
10Y IRR
16.5%
Property Type-Detached
MLS® Number-X14086760
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-28 × 123 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-3 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK EASTERN REALTY
Cooling-None
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Summer 2027
Neighbourhood-Millbrook Village
Title-Residential Freehold

No agent assigned

Buy before March 31, 2027 to save the HST! The "Fitzway" upgraded elevation B is to be built for 2027 occupancy by Millbrook's most trusted builder, Frank Veltri, on one of the last two remaining "Creekside in Millbrook" lots which back on to environmentally protected greenspace. With 2 storeys, 3 bedrooms and 3 baths, this is 1729 finished square feet of living space with all the standard features listed in the Sales Brochure. The Fitzway's main floor layout places the natural gas fireplace on the back wall of the Great Room allowing for multiple furniture arrangement options while maintaining the open flow between the kitchen and dining area, where a vaulted ceiling over the glass door walkout opens to the backyard. In addition to quartz counters and potlights standard to all Creekside in Millbrook models, the Fitzway's galley kitchen design features a breakfast bar and optional pantry cabinet upgrade. The Den off the Kitchen is large enough to function as a kid's playroom, and, the primary bedroom suite includes a sitting area with a vaulted ceiling over a large picture window. If you don't see a link to the Sales Brochure - Ask for your copy! Creekside in Millbrook Open Houses are hosted at the model home at 35 Coldbrook Drive, Saturdays and Sundays, 1-4 pm.

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

Closing Costs

Mortgage Amount
$603,992
Land Transfer Taxes$11,575
Legal Fees (Est.)
$
Total cash required for closing$164,073

Total Monthly Obligation

$3,420/mo
Mortgage $3,045
Monthly Loss $2,619
Principal$801
Interest$2,244
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.0%5
5-Year IRR
14.0%64
10-Year IRR
13.6%
Returns Index
33.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$42,000/yr
NOI
$33,300/yr
Net Cash Flow
-$270/mo
Cash Margin
-7.7%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9121
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
28.1/ 100

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

Comparables

Properties near 33 COLDBROOK 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.