59 Watershed Gate, East Gwillimbury

$1,449,900
59 Watershed Gate

$1,449,900

New
4d
Detached2-Storey

59 Watershed Gate, East Gwillimbury

Total Monthly Obligation $6,833

Beds
4
Baths
5
Park
2
Sqft
3000-3500
DOM
4d
Score
15
Yield
3.2%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-N14095406
Beds-4
Bathrooms-5
Size-3000-3500 sqft
Lot Size-47.28 × 94.16 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,312 (2026)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-90
Neighbourhood-Queensville
Title-Residential Freehold

No agent assigned

Welcome to this spectacular, turn-key 2-storey detached home located in the desirable Queensville community of East Gwillimbury. Built in 2021, this exceptional residence features 4 spacious bedrooms, 4 bathrooms, and a fully finished basement designed with premium custom craftsmanship throughout. Step inside to an open-concept layout highlighted by upgraded 7.5-inch Kentwood hardwood flooring, custom built-in shelving in both the living room and piano room, and an elegant gas fireplace. The chef's kitchen is complete with a waterfall island with additional cabinetry, a custom built-in banquette with storage drawers, and high-end appliances including a fridge, oven, stove, dishwasher, and mini-fridge. Upstairs, every bedroom is thoughtfully equipped with custom built-in closet organizers. The finished basement serves as a versatile multi-use retreat, offering a private office or guest bedroom behind custom glass doors, a built-in desk, a pull-out queen bed, and a full bathroom with heated floors. Further enhancements include a water softener, reverse osmosis water purification system, and custom garage shelving. Outside, enjoy professionally landscaped grounds featuring low-maintenance backyard turf and gardens on a street with no sidewalks. Included with the home are all existing light fixtures, mirrors, washer, dryer, and kitchen appliances, excluding only the garage freezer and Tesla charger. Located just minutes from parks, top-rated schools, and major transit routes.

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

Closing Costs

Mortgage Amount
$1,159,920
Land Transfer Taxes$25,473
Legal Fees (Est.)
$
Total cash required for closing$316,953

Total Monthly Obligation

$6,833/mo
Mortgage $5,848
Monthly Loss $5,294
Principal$1,539
Interest$4,309
Property Tax$609
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.5%13
10-Year IRR
7.1%
Returns Index
7.6/ 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
$46,800/yr
NOI
$30,308/yr
Net Cash Flow
-$3,323/mo
Cash Margin
-85.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
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 59 Watershed Gate

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.