134 McGill Avenue, Erin

$759,900
134 McGill Avenue

$759,900

New
25d
Detached2-Storey

134 McGill Avenue, Erin

Total Monthly Obligation $3,440

HausQ Valuation Report
Beds
4
Baths
3
Park
1
Sqft
1500-2000
DOM
25d
Score
20
Yield
4.5%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-X13834916
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25 × 91 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-TFN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Erin
Title-Residential Freehold

No agent assigned

Welcome to the Wellington Model, a beautifully designed brand-new home offering 4 bedrooms and2.5 bathrooms in the charming community of Erin, Ontario. The bright and spacious open-concept main floor is filled with natural light from an abundance of windows and features a convenient computer nook-perfect for working from home, homework or everyday organization. The thoughtfully designed layout offers plenty of space for both entertaining and comfortable family living. Upstairs, Bedroom 2 is enhanced by a beautiful cathedral ceiling, adding character and an airy feel to the space. The spacious primary bedroom features a large walk-in closet and private 3-piece ensuite complete with a glass-enclosed shower. Three additional bedrooms provide flexibility for family, guests or additional workspace. Located in beautiful Erin, enjoy the charm of small-town living while remaining close to everyday amenities, shops, dining, schools, parks, trails and recreation. A wonderful opportunity to own a brand-new home in a growing community surrounded by the natural beauty and welcoming atmosphere Erin is known for. Book your private tour today!

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

Closing Costs

Mortgage Amount
$607,920
Land Transfer Taxes$11,673
Legal Fees (Est.)
$
Total cash required for closing$165,153

Total Monthly Obligation

$3,440/mo
Mortgage $3,065
Monthly Loss $2,634
Principal$807
Interest$2,259
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.4%39
10-Year IRR
10.9%
Returns Index
20.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,200/yr
NOI
$26,280/yr
Net Cash Flow
-$875/mo
Cash Margin
-30.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7111
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.9/ 100

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

Comparables

Properties near 134 McGill Avenue

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.