128 Chessington Avenue, East Gwillimbury

$818,000
128 Chessington Avenue

$818,000

New
8d
Att/Row/Townhouse2-Storey

128 Chessington Avenue, East Gwillimbury

Total Monthly Obligation $4,067

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
8d
Score
18
Yield
4.5%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Att/Row/Townhouse
MLS® Number-N14082374
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.69 × 91.86 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,709 (2026)
Parking-2.5 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-TBD
Neighbourhood-Queensville
Title-Residential Freehold

No agent assigned

Morning at the front of the house, evening at the back. The home has a rhythm to it before you've even unpacked.The main floor moves as one composed sequence: dining at the front beneath a linear chandelier, a generous kitchen through the centre island and seating for four, and living at the rear opening to a full-width deck. Crown moulding and pot lighting on the main level. A full oak staircase, open on both sides, runs from the lower level through to the second. Upstairs, the primary suite carries a shiplap feature wall, walk-in closet, and an ensuite finished past builder standard - freestanding soaker tub beneath a window and a separate glass shower. The main bath repeats the same large format tile and full glass enclosure. Hardwood through all three bedrooms and the upper hall. A covered second-storey balcony opens off the front bedroom through French doors. The lower level is a genuine third living space: broadloom, above-grade windows, room for both a media area and a desk. Built-in garage, two-car parking. Set between Sharon and Holland Landing, with a park within walking distance, a new recreation centre and schools five minutes away. GO station in eight. Rural pace, urban access, and a neighborhood still coming into itself.

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

Closing Costs

Mortgage Amount
$654,400
Land Transfer Taxes$12,835
Legal Fees (Est.)
$
Total cash required for closing$177,935

Total Monthly Obligation

$4,067/mo
Mortgage $3,300
Monthly Loss $3,199
Principal$868
Interest$2,431
Property Tax$392
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,600/yr
NOI
$23,731/yr
Net Cash Flow
-$1,322/mo
Cash Margin
-43.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.9/ 100

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

Comparables

Properties near 128 Chessington Avenue

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.