209 Willowbrook Road, Markham

$1,480,000
209 Willowbrook Road

$1,480,000

New
16d
Detached2-Storey

209 Willowbrook Road, Markham

Total Monthly Obligation $6,992

HausQ Valuation Report
Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
16d
Score
15
Yield
3.5%
Cash on Cash
-8.5%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-N13870246
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-94.8 × 110.12 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,761.99 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Aileen-Willowbrook
Title-Residential Freehold

No agent assigned

Rare Premium Corner Lot In Prime Thornhill! Perfectly Located Green Line & Willowbrook Rd In High-Demand Willowbrook Community. This Rare Property Boasts An Impressionable Corner Lot Offering Exceptional Enhanced Privacy, & Outstanding Future Development/Expansion Potential! Walk To Top-Ranked Willowbrook P.S. & Renowned Thornlea S.S. (AP Program), Mins To St. Robert CHS (IB Program). Seamless Access To Hwy 404/407, Langstaff GO. Surrounded By Parks, Shopping & Community Centres. Perfect For Families Looking For Space & Quality Living, Or Investors/Builders Seeking High Capital Appreciation In A Top-Tier School Zone! A Unique Opportunity Not To Be Missed!

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

Closing Costs

Mortgage Amount
$1,184,000
Land Transfer Taxes$26,075
Legal Fees (Est.)
$
Total cash required for closing$323,575

Total Monthly Obligation

$6,992/mo
Mortgage $5,970
Monthly Loss $5,421
Principal$1,571
Interest$4,399
Property Tax$647
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
9.1/ 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
$51,648/yr
NOI
$34,221/yr
Net Cash Flow
-$3,118/mo
Cash Margin
-72.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.7/ 100

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

Comparables

Properties near 209 Willowbrook 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.