53 Henderson Street, Essa

$998,990
53 Henderson Street

$998,990

New
23d
Detached2-Storey

53 Henderson Street, Essa

Total Monthly Obligation $4,481

Beds
4
Baths
4
Park
3
Sqft
3000-3500
DOM
23d
Score
16
Yield
3.4%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-N13843700
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-60 × 110 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$920.67 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-STONEMILL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Baxter
Title-Residential Freehold

No agent assigned

Welcome to heartland, a beautiful new community by Brookfield Residential, nestled in the charming Town of Baxter. This upscale family-friendly neighbourhood offers the perfect blend of modern living, energy-efficient homes and convenient access to the surrounding area, just a short drive from Alliston and Angus. This stunning brand-new Henley model offers 3,040 sg. ft. of thoughtfully designed living space, featuring four spacious bedrooms, oversized windows that flood the home with natural light, and 9' ceilings throughout the ground floor. The main level includes a private office, ideal for working from home, along with elegant hardwood flooring throughout the principle rooms and kitchen. The chef-inspired kitchen is beautifully appointed with quartz countertops, extended-height upper cabinets and a large center island with breakfast bar, creating the perfect space for everyday living and entertaining. The inviting family room is anchored by a sleek linear fireplace, while the stained oak staircase adds warmth and sophistication to the home's interior. A generous mudroom provides convenient access to the 3-car garage. Upstairs, the spacious primary suite offers a luxurious retreat complete with a spa-inspired ensuite featuring a freestanding tub. All bedrooms enjoy convenient access to a bathroom, while the oversized second-floor laundry room and ample storage space add everyday functionality for the whole family. This home also includes a Smart Home package and a personalized landscaping package, providing comfort, convenience and curb appeal from day one. Don't miss this incredible opportunity to own a brand-new home in Heartland!

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

Closing Costs

Mortgage Amount
$799,192
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,753

Total Monthly Obligation

$4,481/mo
Mortgage $4,030
Monthly Loss $3,421
Principal$1,060
Interest$2,969
Property Tax$77
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.3/ 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
$33,600/yr
NOI
$24,819/yr
Net Cash Flow
-$1,961/mo
Cash Margin
-70.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.0/ 100

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

Comparables

Properties near 53 Henderson Street

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.