99 Craig Henry Drive, South of Baseline to Knoxdale

$529,900
99 Craig Henry Drive

$529,900

Price Change
106d
Semi-Detached 2-Storey

99 Craig Henry Drive, South of Baseline to Knoxdale

Total Monthly Obligation $2,885

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1500-2000
DOM
106d
Score
52
Yield
8.8%
Cash on Cash
13.0%
Cap Rate
7.4%
5Y IRR
26.1%
10Y IRR
23.5%
Property Type-Semi-Detached
MLS® Number-X13542624
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-35 × 100 ft
Listed on site-Jul 9, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,465 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-7604 - Craig Henry/Woodvale
Title-Residential Freehold

No agent assigned

Welcome to 99 Craig Henry Drive, a semi-detached home offering 4 bedrooms and 1.5 bathrooms in the desirable Craig Henry neighbourhood. This home is ideal for first-time buyers, investors, or anyone looking for a property with great potential to make it their own. The bright and open main floor features a spacious living room with hardwood flooring, a kitchen, and a dining area with direct access to the backyard. The main floor also includes a convenient laundry room with a sink and toilet. Upstairs, you'll find a primary bedroom with cheater ensuite access, along with three additional well-sized bedrooms. The finished basement offers a large recreation room plus a separate partially finished den, providing additional living space. The fenced backyard is surrounded by trees for added privacy and backs onto a walking path. Ideally located close to schools, parks, shopping, public transit, Algonquin College, and the Nepean Sportsplex, this home offers convenience and endless potential. Book your showing today!

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

Closing Costs

Mortgage Amount
$423,920
Land Transfer Taxes$7,073
Legal Fees (Est.)
$
Total cash required for closing$114,553

Total Monthly Obligation

$2,885/mo
Mortgage $2,137
Monthly Loss $2,322
Principal$562
Interest$1,575
Property Tax$372
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.2%52
Cash-on-Cash
6.3%28
5-Year IRR
20.9%93
10-Year IRR
19.5%
Returns Index
59.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
52/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$46,440/yr
NOI
$32,831/yr
Net Cash Flow
$598/mo
Cash Margin
15.5%52
Cash Flow Index
52.3/ 100
Risk Profile
Weight: 20%
DSCR
1.2853
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
42.1/ 100

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

Comparables

Properties near 99 Craig Henry 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.