24 Mayapple Street, Adjala-Tosorontio

$835,000
24 Mayapple Street

$835,000

Price Change
21d
Att/Row/Townhouse2-Storey

24 Mayapple Street, Adjala-Tosorontio

Total Monthly Obligation $4,052

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
18
Yield
4.2%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Att/Row/Townhouse
MLS® Number-N13855118
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-32.84 × 98.5 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,710 (2025)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLENNIUM INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Colgan
Title-Residential Freehold

No agent assigned

Welcome to this gorgeous, two-year-old two-storey townhouse right in the heart of Colgan! It offers about 1,844 square feet of super comfortable, well-laid-out living space that feels fresh, modern, and easy to live in. The main floor is bright and open, flowing from a sleek modern kitchen into the living and family rooms-making it an absolute breeze for hosting friends or just relaxing with family. Upstairs, you'll find a really versatile loft space perfect for setting up a home office, a cozy media room, or a chill lounge area. The layout features 3 spacious bedrooms and 3 full baths in total, including two bedrooms and two full bathrooms on the main level, plus a private third bedroom and full bathroom upstairs-which is great for guests, older kids, or extra privacy. Location-wise, you're super close to local schools, parks, shopping, and everyday spots while still enjoying that quiet small-town vibe. You can also easily access Newmarket, Brampton, Vaughan, or Barrie whenever needed. It's a fantastic find in one of the area's fastest-growing, most in-demand neighborhoods!

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

Closing Costs

Mortgage Amount
$668,000
Land Transfer Taxes$13,175
Legal Fees (Est.)
$
Total cash required for closing$181,675

Total Monthly Obligation

$4,052/mo
Mortgage $3,368
Monthly Loss $3,166
Principal$886
Interest$2,482
Property Tax$309
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.5/ 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
$35,400/yr
NOI
$23,650/yr
Net Cash Flow
-$1,397/mo
Cash Margin
-47.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.9/ 100

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

Comparables

Properties near 24 Mayapple Street

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.