789 Hillcrest Road, Pickering

$845,000
789 Hillcrest Road

$845,000

New
23d
DetachedBungalow

789 Hillcrest Road, Pickering

Total Monthly Obligation $4,367

HausQ Valuation Report
Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
23d
Score
17
Yield
4.5%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-E13845260
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 100 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Detached
Taxes-$7,007.39 (2025)
Parking-5 - Built-In
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-59 days
Neighbourhood-West Shore
Title-Residential Freehold

No agent assigned

Well-Maintained Detached Bungalow W/ Garage In West Shore Offering 3+2 Bedrooms And 2 Kitchens. Bright And Spacious Main Floor With Hardwood Flooring, Three Full-Size Bedrooms, And An Eat-In Kitchen. Separate Side Entrance Leads To A Large Recreation Room, Second Kitchen, And Two Additional Bedrooms, Providing Flexibility For An In-Law Suite Or Potential Future Income. Plenty Of Parking And A Good-Sized Lot. Recent Updates Include The Roof And Dishwasher In 2023, Air Conditioning Replaced Within The Last Three Years, And A New Sump Pump In 2026. Conveniently Located Near Highway 401, The GO Train, Parks, Schools, Shopping, And Other Amenities.

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

Closing Costs

Mortgage Amount
$676,000
Land Transfer Taxes$13,375
Legal Fees (Est.)
$
Total cash required for closing$183,875

Total Monthly Obligation

$4,367/mo
Mortgage $3,408
Monthly Loss $3,471
Principal$897
Interest$2,512
Property Tax$584
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$38,196/yr
NOI
$22,869/yr
Net Cash Flow
-$1,503/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.6/ 100

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

Comparables

Properties near 789 Hillcrest Road

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.