27 Applegate Drive, East Gwillimbury

$799,000
27 Applegate Drive

$799,000

New
2d
Detached2-Storey

27 Applegate Drive, East Gwillimbury

Total Monthly Obligation $4,083

Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
2d
Score
18
Yield
4.8%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-N14100660
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-24.93 × 98.43 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,818.5 (2026)
Parking-2 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-IMM
Neighbourhood-Sharon
Title-Residential Freehold

No agent assigned

*4-Bedroom, 4-Bathroom Detached Home In The Growing Community Of Sharon.*2,374 Sq. Ft. As Per Builder's Floor Plan.*Bright, Open-Concept Layout.*9-Ft. Ceilings On The Main And Second Floors.*Brand New Engineered Hardwood Flooring On The Second Floor.*Frameless Glass Shower Enclosures With Chrome Hardware In The Primary And Shared Ensuites.*Double Sinks In The Shared Ensuite.*Private Ensuite For Bedroom 2.*Three-Piece Bathroom Rough-In In The Basement.*Freshly Painted Throughout.*Minutes To East Gwillimbury GO Station, Hwy 404, Upper Canada Mall, Costco, Southlake Health Hospital, Community Centres And Rogers Reservoir Conservation Area Walking & Cycling Trails.*Close To Sharon Public School And Our Lady Of Good Counsel Catholic Elementary School.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,083/mo
Mortgage $3,223
Monthly Loss $3,235
Principal$848
Interest$2,375
Property Tax$485
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.2/ 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
$38,004/yr
NOI
$23,885/yr
Net Cash Flow
-$1,233/mo
Cash Margin
-38.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
21.0/ 100

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

Comparables

Properties near 27 Applegate Drive

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.