41 Northhill Avenue E, Cavan Monaghan

$799,000
41 Northhill Avenue E

$799,000

New
19d
Detached2-Storey

41 Northhill Avenue E, Cavan Monaghan

Total Monthly Obligation $4,297

HausQ Valuation Report
Beds
5
Baths
4
Park
4
Sqft
3000-3500
DOM
19d
Score
19
Yield
5.4%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-X13864218
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-45.01 × 114.01 ft
Listed on site-Oct 4, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$8,393 (2025)
Parking-6 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE IGNITE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-60 Days
Neighbourhood-Millbrook Village
Title-Residential Freehold

No agent assigned

In the quaint community of Millbrook, an elegant two-story brick home with 4+1 bedrooms and 4 bathrooms offers a modern lifestyle. Pot lighting upgrades, An unspoiled Walkout basement let golden sunlight the walkout basement is yours to create an income suite. It radiates modern elegance with upgrades, Nice and large window treatments, gourmet kitchen, and 9-foot ceilings on the main floor. Close To Great Schools, Parks, Amenities, And Hwy 115/407 For Commuters. The backyard is flat and completely fenced, children and pets may play in a secure and Open concept family room/kitchen with a cozy fireplace and walk out to deck. Well planned layout with "Jack & Jill" bath, two ensuites, the primary is truly outstanding with a soaker tub and glass shower. Enjoy the perfect combination of a newer elementary school, new rec centre, GO bus, new amenities, surrounded by nature and trails. Great family focused location - 10 minutes to Peterborough, 25 minutes to Port Hope, easy access to Hwy. 115 and 407. A must see!

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,297/mo
Mortgage $3,223
Monthly Loss $3,449
Principal$848
Interest$2,375
Property Tax$699
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$43,080/yr
NOI
$25,879/yr
Net Cash Flow
-$1,066/mo
Cash Margin
-29.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.8/ 100

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

Comparables

Properties near 41 Northhill Avenue E

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.