420 Nairn Circle, Milton

$1,619,900
420 Nairn Circle

$1,619,900

New
8d
Detached2-Storey

420 Nairn Circle, Milton

Total Monthly Obligation $7,500

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
8d
Score
15
Yield
3.0%
Cash on Cash
-10.0%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.5%
Property Type-Detached
MLS® Number-W14083924
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-30.41 × 104 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,087 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-1036 - SC Scott
Title-Residential Freehold

No agent assigned

Welcome to your private outdoor oasis! Nestled on a sprawling, pie-shaped premium lot with tree-lined ravine views, this remarkable 4-bedroom, 3-bathroom home delivers an incredible blend of functional family living and private outdoor luxury. Bright, open-concept living spaces flow seamlessly into a modern kitchen designed for easy entertaining. Upstairs, four bedrooms offer comfortable family retreats, anchored by a second-floor family room. The lower level expands your overall living space with versatile areas tailored for work, health, and play. The generous rec room provides an ideal backdrop for movie nights, gaming, or hosting guests, while the dedicated exercise room offers the perfect setup for a custom home gym. Separate office nook creates a focused space for seamless work-from-home productivity. Step out onto the expansive stone patio surrounding a custom kidney-shaped, heated saltwater pool. Unwind inside the fully hardscaped gazebo zone featuring a gas fireplace, or lounge poolside while enjoying complete rear privacy, fully fenced yard with scenic ravine greenery stretching right up to your property line.

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

Closing Costs

Mortgage Amount
$1,295,920
Land Transfer Taxes$28,873
Legal Fees (Est.)
$
Total cash required for closing$354,353

Total Monthly Obligation

$7,500/mo
Mortgage $6,534
Monthly Loss $5,780
Principal$1,719
Interest$4,815
Property Tax$591
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$49,320/yr
NOI
$32,801/yr
Net Cash Flow
-$3,801/mo
Cash Margin
-92.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.0/ 100

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

Comparables

Properties near 420 Nairn Circle

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.