82 Derby Court, Newmarket

$1,399,900
82 Derby Court

$1,399,900

New
25d
Detached2-Storey

82 Derby Court, Newmarket

Total Monthly Obligation $6,591

Beds
5
Baths
4
Park
6
Sqft
3000-3500
DOM
25d
Score
16
Yield
3.7%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-N13834752
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-44.84 × 137.79 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,830 (2025)
Parking-8 - Attached
Basement-Partial Basement, Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground, Salt
Facing-South
Exterior-Brick
Roof-Metal
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Bristol-London
Title-Residential Freehold

No agent assigned

Welcome To This Exceptional Custom Detached Home Nestled On A Quiet Court In One Of Newmarket's Most Sought-After Family Neighbourhoods *Offering Approximately 3,079 Sq Ft Above Grade Plus A Finished Basement, This 5-Bedroom, 4-Bathroom Residence Showcases A Stunning Open-Concept Layout Designed For Modern Living And Entertaining *The Beautiful Stone And Stucco Exterior Creates Outstanding Curb Appeal, While Inside, The Renovated Bloomsbury Kitchen (2019) Features Quartz Countertops, An Oversized Centre Island, Extensive Cabinetry, Stainless Steel Appliances, Stylish Backsplash, Crown Moulding, Recessed Lighting, And Seamless Flow Into The Dining And Living Areas *A Striking Skylight, Custom Upper-Level Addition, And Convenient Laundry Chute Add Character And Functionality Throughout *The Finished Basement Offers Exceptional Flexibility For Extended Family Living Or Recreation Space *Step Outside To Your Private Backyard Retreat Featuring A Saltwater Inground Pool With Waterfall Feature, Hot Tub, Expansive Decking, Mature Landscaping, And Multiple Walkouts For Effortless Indoor-Outdoor Living *New Pool Liner, New Pool Heater, And New Deck *Additional Features Include A Generator, Garburator, Security System, And Ring Cameras. *Refinished Chimney And New Powder Room. Ideally Located Close To Top-Rated Schools, Parks, Shopping, Transit, And Everyday Amenities.

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

Closing Costs

Mortgage Amount
$1,119,920
Land Transfer Taxes$24,473
Legal Fees (Est.)
$
Total cash required for closing$305,953

Total Monthly Obligation

$6,591/mo
Mortgage $5,647
Monthly Loss $5,105
Principal$1,486
Interest$4,161
Property Tax$569
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$51,204/yr
NOI
$34,754/yr
Net Cash Flow
-$2,751/mo
Cash Margin
-64.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.3/ 100

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

Comparables

Properties near 82 Derby Court

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.