124 Elmpine Trail, King

$2,199,999
124 Elmpine Trail

$2,199,999

New
21d
Detached2-Storey

124 Elmpine Trail, King

Total Monthly Obligation $9,971

HausQ Valuation Report
Beds
4
Baths
3
Park
10
Sqft
3500-5000
DOM
21d
Score
14
Yield
3.0%
Cash on Cash
-9.9%
Cap Rate
2.4%
5Y IRR
7.8%
10Y IRR
8.5%
Property Type-Detached
MLS® Number-N13854326
Beds-4
Bathrooms-3
Size-3500-5000 sqft
Lot Size-50.04 × 502.65 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,667.7 (2026)
Parking-12 - Built-In
Basement-Unfinished, Walk-Out
Heating-Forced Air (Propane)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric, Propane
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Septic
Possession-TBD
Neighbourhood-Rural King
Title-Residential Freehold

No agent assigned

Welcome to 124 Elmpine Trail, a beautifully maintained custom-built home on a private half-acre lot in one of King's most desirable communities.Surrounded by mature trees and greenery, this property offers incredible privacy, space, and a true estate-like setting.Inside, you'll find a bright, functional layout with generous principal rooms, quality finishes, and plenty of natural light. The updated kitchen features quartz countertops, a gas range, and plenty of space for everyday living and entertaining.Spacious bedrooms, a private primary retreat with a 4-piece ensuite, hardwood floors, crown moulding, shutters, and pot lights add to the home's timeless feel.Outside is where this property really stands out - a peaceful half-acre setting with room to entertain, unwind, and enjoy the privacy.Complete with a tandem garage and workshop below, providing added parking, storage, and flexibility, this is a rare opportunity to own a custom-built home in an established King community where space, privacy, and quality come together.

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

Closing Costs

Mortgage Amount
$1,759,999
Land Transfer Taxes$41,475
Legal Fees (Est.)
$
Total cash required for closing$482,975

Total Monthly Obligation

$9,971/mo
Mortgage $8,874
Monthly Loss $7,636
Principal$2,335
Interest$6,539
Property Tax$722
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.5%13
10-Year IRR
7.1%
Returns Index
7.6/ 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
$66,000/yr
NOI
$46,232/yr
Net Cash Flow
-$5,021/mo
Cash Margin
-91.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
12.8/ 100

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

Comparables

Properties near 124 Elmpine Trail

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.