31 Addyman Crescent, Clarington

$779,900
31 Addyman Crescent

$779,900

New
21d
Att/Row/Townhouse2 1/2 Storey

31 Addyman Crescent, Clarington

Total Monthly Obligation $3,521

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
18
Yield
3.7%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Att/Row/Townhouse
MLS® Number-E13856270
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-5.79 × 21.8 ft
Listed on site-Oct 2, 2026
Style-2 1/2 Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-EASY LIST REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete, Poured Concrete
Sewer-Sewer
Possession-60 Days Close
Neighbourhood-Newcastle
Title-Residential Freehold

No agent assigned

Visit the REALTOR website for further information about this Listing. Pick your finishes now and move in within 60 days. 31 Addyman Crescent offers the opportunity to personalize a brand-new home without the typical long construction timeline. This Somerset T-6 townhome in Newcastle features 1,903 sq. ft. of living space, 3 bedrooms, 2.5 bathrooms and a 2-car garage. The open main living level is designed around a spacious great room, kitchen and breakfast area. The kitchen is positioned to enjoy sun-filled mornings, while the living room offers evening sunset views over the water. Sliding doors from the kitchen and breakfast area lead to a generous private terrace, and a powder room completes the level. Upstairs, the primary bedroom features its own ensuite with a walk-in shower, accompanied by two additional bedrooms, a main bathroom with a tub and shower, and conveniently located laundry. A ground-floor recreation room provides flexible additional living space, with lower-level storage and utility areas adding everyday practicality. With interior selections still available through the Graycraft Homes Design Centre, buyers can choose their finishes, personalize the home to suit their style and still move in within 60 days. Freehold POTL ownership within a Common Elements Condominium, with a $107/month common elements fee contributing to the maintenance of shared community elements, including common-area landscaping, parkettes, visitor parking and private roads. Taxes not yet assessed.

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$3,521/mo
Mortgage $3,146
Monthly Loss $2,693
Principal$828
Interest$2,318
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.8%22
10-Year IRR
8.8%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$28,728/yr
NOI
$21,355/yr
Net Cash Flow
-$1,366/mo
Cash Margin
-57.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
23.1/ 100

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

Comparables

Properties near 31 Addyman Crescent

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.