20 Manor Forest Road, East Gwillimbury

$1,149,000
20 Manor Forest Road

$1,149,000

New
17d
Detached2-Storey

20 Manor Forest Road, East Gwillimbury

Total Monthly Obligation $5,478

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
17d
Score
16
Yield
3.9%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N13865600
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-40.05 × 108.84 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,623.96 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 DAYS (TBD)
Neighbourhood-Mt Albert
Title-Residential Freehold

No agent assigned

Welcome To 20 Manor Forest Road, Mount Albert. This stunning 4 bedroom, 4 bathroom family home delivers everything a buyer is looking for. Starting from the street, this home has a terrific curb appeal with its welcoming brick and stone facade, covered front porch and amazing driveway with room for 4 cars and all the families needs. Positioned in the welcoming and quiet town of Mount Albert, with parks, greenspace, and away from the hustle and bustle, its small-town charm, easy access north and south, and prime location for those looking to enjoy the waters of Lake Simcoe. This 2,615 sq. ft. 2-storey home was designed for the large family with great attention to detail and unmatched upgrades. The 9ft ceilings and the upgraded 8ft doorways on the main floor allow sunlight to pour through the windows, highlighting the hardwood floors throughout, the spacious open-concept rooms, and prime layout. The open concept, tile-free kitchen with marble counters seamlessly flows into the breakfast area and family room making this feel feel like more than home. Steps away is the nice sized yard for all your entertaining needs. The main-floor laundry, garage access and spacious living room round out this amazing main floor. Taking the updated, all-wood, stairs to the 2nd floor you will find a room for the whole family. From the spacious prime bedroom with exceptional 5-pc ensuite and walk in closet to the three other carpet free bedrooms there is something for everyone. Whether you're bringing generations together, welcoming extended family, or simply craving exceptional space to live, this home delivers it all.

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,478/mo
Mortgage $4,635
Monthly Loss $4,259
Principal$1,220
Interest$3,415
Property Tax$469
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.6/ 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
$44,880/yr
NOI
$30,268/yr
Net Cash Flow
-$2,112/mo
Cash Margin
-56.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
17.0/ 100

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

Comparables

Properties near 20 Manor Forest 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.