90 GOLD PARK Gate, Essa

$899,000
90 GOLD PARK Gate

$899,000

New
8d
Detached2-Storey

90 GOLD PARK Gate, Essa

Total Monthly Obligation $4,305

Beds
3
Baths
4
Park
4
Sqft
2500-3000
DOM
8d
Score
17
Yield
4.1%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-N14088950
Beds-3
Bathrooms-4
Size-2500-3000 sqft
Lot Size-42 × 167 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,650 (2026)
Parking-6 - Attached
Basement-Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-North
Exterior-Vinyl Siding, Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30-60 FLEX
Neighbourhood-Angus
Title-Residential Freehold

No agent assigned

Beautiful executive home, fully detached, double garage, approx 2,672 sqft + basement, in desired neighbourhood of Essa, quiet family area surrounded by green space, newer home, just move in, open concept design with high ceilings throughout, thousands spent on upgrades, newer hardwood floors on main, LED spotlights thru-out, this was the builder's 4 bedroom design converted to larger 3 bedrooms with full ensuite baths and walk in closets, a very spacious primary's bedroom with double walk-in closets and an oversized ensuite bathroom and heated flooring, upgraded kitchen with high end appliances, gas range, large kitchen island, walkout to a pool size backyard, upgraded family room with gas fireplace and large windows overlooking landscaped yard, formal dining room, a potential in-law suite with side separate entrance, all items in the house including tv's & furniture are negotiable; a must see.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,305/mo
Mortgage $3,626
Monthly Loss $3,351
Principal$954
Interest$2,672
Property Tax$304
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.0%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$36,936/yr
NOI
$25,092/yr
Net Cash Flow
-$1,535/mo
Cash Margin
-49.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.0/ 100

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

Comparables

Properties near 90 GOLD PARK Gate

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.