387 Sweet Grass Circle, Barrhaven

$585,000
387 Sweet Grass Circle

$585,000

New
17d
Att/Row/Townhouse2-Storey

387 Sweet Grass Circle, Barrhaven

Total Monthly Obligation $3,086

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
17d
Score
20
Yield
5.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13867078
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-28.25 × 81.93 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,210.64 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-7711 - Barrhaven - Half Moon Bay
Title-Residential Freehold

No agent assigned

OPEN HOUSE, Sunday, October 25th, 2 - 4 pm. End-unit living with a park-side setting! Welcome to 387 Sweet Grass Circle, a bright and beautifully maintained 3-bedroom, 3-bathroom home in desirable Half Moon Bay. Enjoy the added privacy and natural light of an end unit, plus a private fully fenced yard siding onto Regatta Park - an ideal setting for relaxing, entertaining or letting the kids play. The bright and functional layout offers comfortable living spaces throughout, with a well-appointed kitchen and open-concept living/dining area. The spacious primary bedroom provides a comfortable retreat, while two additional bedrooms offer flexibility for family, guests or a home office. Features include attached garage, natural gas heating and central air conditioning. Ideally located close to parks, schools, trails, shopping, restaurants and all the amenities Barrhaven has to offer. A fantastic opportunity to own a private, park-side home in one of Barrhaven's popular communities!

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

Closing Costs

Mortgage Amount
$468,000
Land Transfer Taxes$8,175
Legal Fees (Est.)
$
Total cash required for closing$126,675

Total Monthly Obligation

$3,086/mo
Mortgage $2,360
Monthly Loss $2,465
Principal$621
Interest$1,739
Property Tax$351
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.3/ 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
$31,860/yr
NOI
$19,963/yr
Net Cash Flow
-$696/mo
Cash Margin
-26.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.8/ 100

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

Comparables

Properties near 387 Sweet Grass 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.