1 Rutherford Road, Bradford West Gwillimbury

$1,159,000
1 Rutherford Road

$1,159,000

New
16d
Detached2-Storey

1 Rutherford Road, Bradford West Gwillimbury

Total Monthly Obligation $5,623

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
16d
Score
17
Yield
4.2%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N13872912
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-44 × 109 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,870 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Bradford
Title-Residential Freehold

No agent assigned

Welcome to 1 Rutherford Road located in the highly desirable Bradford West Gwillimbury community * this bright and well maintained home offers 4 beds & 4 baths, boasting with over 3600 sqft of living space * w/no sidewalk & parking spaces for a total of 6 vehicles * grand entrance with high ceiling open to above * main floor features formal dining room for family gatherings * the spacious family room features a cozy gas fireplace perfect for quality family time * conveniently located on the main floor laundry room, with access to the double car garage * the second floor offers four generously sized bedrooms * the primary bedroom is a retreat, complete with a 4-piece ensuite bathroom and walk-in closet * the finished basement is ideal for entertaining with a 3 pc bathroom & a large rec room with a built-in wet bar, along with lots of storage * owned furnace (2025 ) * located just min from Newmarket & HWY 400, & within walking distance to parks, schools (both public & Catholic), shopping plazas, transit * this property is ideally situated for both family living & easy access to amenities.

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

Closing Costs

Mortgage Amount
$927,200
Land Transfer Taxes$19,655
Legal Fees (Est.)
$
Total cash required for closing$252,955

Total Monthly Obligation

$5,623/mo
Mortgage $4,675
Monthly Loss $4,392
Principal$1,230
Interest$3,445
Property Tax$573
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.7%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$48,204/yr
NOI
$32,014/yr
Net Cash Flow
-$2,007/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.9/ 100

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

Comparables

Properties near 1 Rutherford 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.