930 Cahill Drive W, Hunt Club - Windsor Park Village and Area

$549,900
930 Cahill Drive W

$549,900

New
4d
Semi-Detached 2-Storey

930 Cahill Drive W, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $2,965

Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
4d
Score
23
Yield
6.3%
Cash on Cash
1.9%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.9%
Property Type-Semi-Detached
MLS® Number-X14094384
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-36.25 × 100 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,465.07 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-South
Exterior-Brick Front
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-4805 - Hunt Club
Title-Residential Freehold

No agent assigned

Fantastic opportunity in a great location close to parks, recreation, schools and transportation. This spacious semi offers a large living room with wood burning fireplace, formal dining room or main floor family room and eat in kitchen with access to rear deck. Four bedrooms on the second level include two 3 piece baths. The versatile lower level is currently used as an inlaw suite with full kitchen, living area, 4 piece bath and two rooms. Ideal for a handy person that can return the sparkle to this spacious home. Sold Under Power Of Sale therefore As Is.

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$2,965/mo
Mortgage $2,218
Monthly Loss $2,382
Principal$584
Interest$1,634
Property Tax$372
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.7%55
10-Year IRR
12.7%
Returns Index
28.6/ 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
$34,488/yr
NOI
$22,074/yr
Net Cash Flow
-$379/mo
Cash Margin
-13.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
29.4/ 100

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

Comparables

Properties near 930 Cahill Drive W

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.