35 Cliff Gunn Road, Newmarket

$1,369,000
35 Cliff Gunn Road

$1,369,000

New
23d
Detached2-Storey

35 Cliff Gunn Road, Newmarket

Total Monthly Obligation $6,379

HausQ Valuation Report
Beds
5
Baths
4
Park
3
Sqft
2000-2500
DOM
23d
Score
15
Yield
3.2%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-N13850482
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-35.43 × 87.83 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,778 (2025)
Parking-5 - Built-In
Basement-Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Woodland Hill
Title-Residential Freehold

No agent assigned

Reasons to love this Spacious & Bright 4+1 Detached House In the prestigious Woodland Hills neighborhood * 1- Modern Finishes & Beautiful Open Concept Layout * 2- Pot Lights, 9" smooth ceilings, Oak Staircase, and Hardwood Floors give this house a special character * 3- Huge Gourmet Kitchen With Ample Cupboard Space and Fantastic Center Island * 4- Spacious primary bedroom with large walk-in closet * 5- Finished basement with one bedroom, bathroom and kitchen with a separate entrance.

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

Closing Costs

Mortgage Amount
$1,095,200
Land Transfer Taxes$23,855
Legal Fees (Est.)
$
Total cash required for closing$299,155

Total Monthly Obligation

$6,379/mo
Mortgage $5,522
Monthly Loss $4,926
Principal$1,453
Interest$4,069
Property Tax$482
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.5%13
10-Year IRR
7.1%
Returns Index
7.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$43,356/yr
NOI
$28,742/yr
Net Cash Flow
-$3,127/mo
Cash Margin
-86.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.1/ 100

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

Comparables

Properties near 35 Cliff Gunn 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.