322 Harry Beer Court, Newmarket

$1,358,000
322 Harry Beer Court

$1,358,000

New
7d
Detached2-Storey

322 Harry Beer Court, Newmarket

Total Monthly Obligation $6,494

Beds
6
Baths
4
Park
4
Sqft
2500-3000
DOM
7d
Score
16
Yield
3.7%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-N14087564
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-31.36 × 150.15 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,692.41 (2026)
Parking-6 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Gorham-College Manor
Title-Residential Freehold

No agent assigned

Welcome To College Manor Estates! This Immaculate 4+2 Bedroom, 4 Bathroom Detached Home Is Situated On A Quiet Court And Features A Large Pie-Shaped Lot With A Private Backyard Pool.The Welcoming Curb Appeal Leads Into A Spacious, Well-Appointed Interior Featuring Hardwood Floors, Smooth Ceilings And Generously Sized Principal Rooms. The Separate Living And Dining Rooms Provide An Ideal Setting For Entertaining, While The Main Floor Den Offers A Versatile Space For A Home Office Or Quiet Retreat.The Gourmet Kitchen Features Granite Countertops, Ample Cabinetry And A Large Breakfast Area With A Walkout To The Backyard And Pool. The Kitchen Opens Seamlessly To The Spacious FamilyRoom, Complete With A Cozy Gas Fireplace, Creating A Comfortable Open-Concept Gathering SpaceFor Everyday Family Living And Entertaining. The Primary Bedroom Offers A Generous Sitting Area, His-And-Hers Walk-In Closets And An Inviting Updated Ensuite. Spacious Secondary Bedrooms Provide Excellent Accommodation For Family And Guests.The Finished Lower Level Further Expands The Living Space With Two Additional Bedrooms And A Recreation Area, Providing Plenty Of Flexibility For A Growing Family, Guests, Home Office Or Recreation Space. Outside, The Large Pie-Shaped Lot And Private Pool Create An Exceptional Setting For Summer Enjoyment And Entertaining. Ideally Located Within Walking Distance Of Schools, Parks And Magna Centre, With Convenient Access To Highway 404 And Just Minutes To Fairy Lake And Downtown Newmarket. A Rare Opportunity To Own A Spacious Family Home On A Premium Court Location With An Outstanding Lot And Private Pool.

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

Closing Costs

Mortgage Amount
$1,086,400
Land Transfer Taxes$23,635
Legal Fees (Est.)
$
Total cash required for closing$296,735

Total Monthly Obligation

$6,494/mo
Mortgage $5,478
Monthly Loss $5,052
Principal$1,441
Interest$4,036
Property Tax$641
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.0/ 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
$50,304/yr
NOI
$33,081/yr
Net Cash Flow
-$2,721/mo
Cash Margin
-64.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.4/ 100

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

Comparables

Properties near 322 Harry Beer Court

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.