27 Dundas Street W, Erin

$795,000
27 Dundas Street W

$795,000

New
8d
DetachedSidesplit 3

27 Dundas Street W, Erin

Total Monthly Obligation $3,955

Beds
3
Baths
2
Park
6
Sqft
700-1100
DOM
8d
Score
19
Yield
5.0%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-X14080980
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-65 × 120.59 ft
Listed on site-Oct 15, 2026
Style-Sidesplit 3
Building Type-Detached
Age-51-99
Taxes-$4,481.19 (2026)
Parking-7 - Detached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLENNIUM INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-30-60 TBD
Neighbourhood-Erin
Title-Residential Freehold

No agent assigned

Welcome to 27 Dundas Street West, a stunning 3 level side-split in the heart of the Village of Erin! With over 1200 sq feet of bright, airy living space, this home will not disappoint. Three spacious bedrooms and 2 baths make it a versatile home for first time buyers, downsizers or even young families. So much space to create new memories with a living room, dining room and family room. The kitchen walks out to the fully fenced backyard, with mature trees and lots of sunlight. Now let's talk about the 15x22 foot detached garage, which is insulated, has a poured concrete floor and storage space overhead. Hydro runs out to it, so it would also make a great workshop, man cave or simply storage for all the toys. There is also a garden shed with hydro. The location is perfect, walking distance to all the amenities, plus arena, tennis courts, the new library and perfect for the Erin Fall Fair. An easy commute to the GTA, 35 minutes in the car, or 15 minutes to the GO train. If you've got the travel bug, only 45 minutes to the airport. This may be exactly what you need!

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

Closing Costs

Mortgage Amount
$636,000
Land Transfer Taxes$12,375
Legal Fees (Est.)
$
Total cash required for closing$172,875

Total Monthly Obligation

$3,955/mo
Mortgage $3,207
Monthly Loss $3,111
Principal$844
Interest$2,363
Property Tax$373
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%36
10-Year IRR
10.7%
Returns Index
19.4/ 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
$39,600/yr
NOI
$26,659/yr
Net Cash Flow
-$985/mo
Cash Margin
-29.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
22.2/ 100

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

Comparables

Properties near 27 Dundas Street W

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.