1290 Cahill Drive, Hunt Club - South Keys and Area

$399,900
1290 Cahill Drive

$399,900

New
3d
Condo Townhouse2-Storey

1290 Cahill Drive, Hunt Club - South Keys and Area

Total Monthly Obligation $2,519

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
3d
Score
24
Yield
7.5%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Condo Townhouse
MLS® Number-X14096494
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,836.73 (2026)
Maintenance-$470/mo
Locker-None
Parking-1 - None
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Brick Front
Possession-TBD
Neighbourhood-3805 - South Keys
Title-Residential Condo & Other

No agent assigned

Comfort, convenience and a backyard of your own in South Keys! This three-bedroom, 1.5-bath condo townhome at 1290 Cahill Drive features hardwood floors throughout and fresh paint throughout. Three bedrooms give you room for family, guests or a home office, while the main-floor powder room adds everyday convenience. Step outside to a fenced backyard with space to relax and enjoy your morning coffee, plus a shed for extra storage. This home already comes with one parking spot, but you can rent a second one for $30 a month. Nearby shopping, transit, schools and parks make everyday errands and outings easy. Whether you're stepping into homeownership or looking for a manageable space to call your own, this townhome is well worth a look.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,519/mo
Mortgage $1,613
Monthly Loss $2,095
Principal$424
Interest$1,189
Property Tax$236
Condo Fees$470
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
12.8%56
10-Year IRR
13.0%
Returns Index
29.0/ 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
$29,880/yr
NOI
$16,015/yr
Net Cash Flow
-$278/mo
Cash Margin
-11.2%1
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
33.0/ 100

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

Comparables

Properties near 1290 Cahill 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.