123 Fallharvest Way, Whitchurch-Stouffville

$1,388,000
123 Fallharvest Way

$1,388,000

Price Change
22d
Detached2-Storey

123 Fallharvest Way, Whitchurch-Stouffville

Total Monthly Obligation $6,587

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
22d
Score
15
Yield
3.4%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-N13859486
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-36.09 × 98.43 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,355.01 (2026)
Parking-6 - Built-In
Basement-Unfinished
Heating-Heat Pump (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Stouffville
Title-Residential Freehold

No agent assigned

Welcome to 123 Fallharvest Way - a stunning 2023-built home offering 2,668 sq. ft. of beautifully designed living space and over $70,000 in builder and owner-selected upgrades. This modern residence features a bright, open-concept layout with an exceptional flow for both everyday living and entertaining. Enjoy upgraded hardwood flooring throughout, elegant upgraded front french doors, upgraded ceramic floor tiles, and a beautifully appointed kitchen featuring upgraded countertops, backsplash and wine fridge. All bathrooms have been enhanced with upgraded finishes, while extensive pot lights throughout the interior create a warm, contemporary ambiance. Exterior pot lights add an elegant touch to the home's curb appeal. Additional upgrades include a water softener and a Tesla EV charging port installed in the garage. The newly fenced backyard provides enhanced privacy and a wonderful outdoor space for relaxation and entertaining. An impressive upgraded 4-car driveway with no sidewalk offers parking for up to 6 vehicles - a rare and highly desirable feature. With its newer construction, extensive upgrades, modern design and exceptional parking, this beautiful home offers a wonderful opportunity to enjoy contemporary living with virtually nothing left to do but move in.

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

Closing Costs

Mortgage Amount
$1,110,400
Land Transfer Taxes$24,235
Legal Fees (Est.)
$
Total cash required for closing$303,335

Total Monthly Obligation

$6,587/mo
Mortgage $5,599
Monthly Loss $5,113
Principal$1,473
Interest$4,125
Property Tax$613
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.1/ 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
$46,500/yr
NOI
$29,995/yr
Net Cash Flow
-$3,099/mo
Cash Margin
-80.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.0/ 100

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

Comparables

Properties near 123 Fallharvest Way

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.