9 Mayapple Street, Adjala-Tosorontio

$829,900
9 Mayapple Street

$829,900

New
16d
Att/Row/Townhouse2-Storey

9 Mayapple Street, Adjala-Tosorontio

Total Monthly Obligation $4,032

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
16d
Score
17
Yield
4.1%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Att/Row/Townhouse
MLS® Number-N13873018
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-32.81 × 98.43 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,710 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Vacant - Brand New
Neighbourhood-Colgan
Title-Residential Freehold

No agent assigned

Welcome To 9 Mayapple St In The Charming Village Of Colgan, Freehold Brand New Never Lived In Home Offering A Great Layout With Functional Design & Modern Living, Double Door Entry Leads To Bright Open Concept Living/Dining Room Open To Above With Extra Large Size Windows Bringing In Tons Of Natural Light, Perfect For Family Living & Entertaining, Modern Upgraded Kitchen With Stainless Steel Appliances And Granite Countertops, Rare Find Featuring 2 Bedrooms On The First Floor That Can Be Used As In-Law Suite Or Nanny Suite, Main Floor Also Includes A 3 Pc Ensuite And A Second Full Bathroom, Offering Excellent Flexibility For Multi-Generational Living, Upper Level Offers Private Third Bedroom With 3 Pc Bathroom & Large Loft Overlooking Main Floor With Open Stairs, Ideal For Guests Or Additional Living Space, 3 Full Bathrooms, Unspoiled Basement With Great Potential Can Be Used As Entertainment Area Or Extra Living Space, Brick Exterior, Built-In Garage With 3 Total Parking Spaces, Situated On Premium Extra Deep Lot Surrounded By Rolling Hills, Green Space & Nature, Located In Growing Community Of Adjala-Tosorontio, Close To Amenities & Offering Peaceful Lifestyle, Move-In Ready Opportunity In High Demand New Development , Dont Miss This Opportinity To Own This Paradise !!!

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

Closing Costs

Mortgage Amount
$663,920
Land Transfer Taxes$13,073
Legal Fees (Est.)
$
Total cash required for closing$180,553

Total Monthly Obligation

$4,032/mo
Mortgage $3,348
Monthly Loss $3,151
Principal$881
Interest$2,467
Property Tax$309
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%22
10-Year IRR
8.9%
Returns Index
12.5/ 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
$34,296/yr
NOI
$22,656/yr
Net Cash Flow
-$1,460/mo
Cash Margin
-51.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.8/ 100

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

Comparables

Properties near 9 Mayapple Street

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.