20 Tesla Crescent, East Gwillimbury

$1,188,000
20 Tesla Crescent

$1,188,000

New
17d
Detached2-Storey

20 Tesla Crescent, East Gwillimbury

Total Monthly Obligation $5,717

Beds
4
Baths
4
Park
4
Sqft
3000-3500
DOM
17d
Score
16
Yield
3.8%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-N13867476
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-45 × 100.15 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,601.27 (2025)
Parking-6 - Built-In
Basement-Unfinished, Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Holland Landing
Title-Residential Freehold

No agent assigned

Welcome to this exceptional residence in Holland Landing, one of East Gwillimbury's most desirable and rapidly growing communities. Set on a 45-ft lot and offering approximately 3,300 sq. ft. of above-grade living space, this beautifully appointed home showcases $$$$ expensive builder upgrades and professional landscaping, with extensive interlock in both the front and rear yards and convenient exterior electrical outlets for added outdoor functionality. Inside, soaring 10-ft ceilings on the main floor and 9-ft ceilings upstairs are complemented by pot lights throughout, elegant statement chandeliers and a striking two-way fireplace that creates a sophisticated focal point and adds to the home's grand sense of space. The upgraded kitchen with a generous breakfast area is designed for both everyday family living and entertaining, while the second level offers four exceptionally bright and spacious bedrooms, including two private ensuites plus a Jack-and-Jill bathroom, providing comfort and privacy for the entire family. Additional upgrades include a 200-amp electrical panel and a builder-upgraded separate basement entrance with dedicated staircase access, offering excellent flexibility for future in-law or secondary living space. Ideally positioned minutes from Newmarket's established amenities, including Upper Canada Mall, shopping, dining and recreation, with convenient access to both East Gwillimbury GO and Newmarket GO stations, the location is further enhanced by the future Bradford Bypass (Highway 425), connecting Highway 404 and Highway 400. A remarkable combination of scale, thoughtful upgrades, sophisticated design, established conveniences and future connectivity in one of York Region's growing communities.

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

Closing Costs

Mortgage Amount
$950,400
Land Transfer Taxes$20,235
Legal Fees (Est.)
$
Total cash required for closing$259,335

Total Monthly Obligation

$5,717/mo
Mortgage $4,792
Monthly Loss $4,456
Principal$1,261
Interest$3,531
Property Tax$550
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.2/ 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
$44,832/yr
NOI
$29,248/yr
Net Cash Flow
-$2,355/mo
Cash Margin
-63.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.4/ 100

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

Comparables

Properties near 20 Tesla Crescent

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.