124 Walker Boulevard, New Tecumseth

$895,000
124 Walker Boulevard

$895,000

New
26d
Detached2-Storey

124 Walker Boulevard, New Tecumseth

Total Monthly Obligation $4,416

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
26d
Score
17
Yield
4.2%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-N13835060
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-31.3 × 105 ft
Listed on site-Sep 27, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,173 (2025)
Parking-3.5 - Attached
Basement-Apartment, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-NEW ERA REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Alliston
Title-Residential Freehold

No agent assigned

Built in 2020! Absolutely stunning 4-bedroom detached home built by Previn Court Homes, featuring quality upgrades throughout. Bright and spacious layout with pot lights on all three levels, plus exterior pot lighting extending to the roofline. Modern kitchen with granite countertops and convenient second-floor laundry. Fully finished basement completed by the builder, featuring a separate side entrance, full kitchen, full washroom, and vinyl flooring throughout, offering excellent potential for approximately $1,500/month in rental income. A beautifully finished, move-in-ready home offering exceptional space and versatility!

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

Closing Costs

Mortgage Amount
$716,000
Land Transfer Taxes$14,375
Legal Fees (Est.)
$
Total cash required for closing$194,875

Total Monthly Obligation

$4,416/mo
Mortgage $3,610
Monthly Loss $3,466
Principal$950
Interest$2,660
Property Tax$431
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
$37,800/yr
NOI
$24,347/yr
Net Cash Flow
-$1,581/mo
Cash Margin
-50.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.5/ 100

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

Comparables

Properties near 124 Walker Boulevard

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.