145 Trailhead Avenue, Newmarket

$1,099,000
145 Trailhead Avenue

$1,099,000

New
3d
Detached2-Storey

145 Trailhead Avenue, Newmarket

Total Monthly Obligation $5,312

HausQ Valuation Report
Beds
6
Baths
4
Park
4
Sqft
2500-3000
DOM
3d
Score
17
Yield
4.2%
Cash on Cash
-5.7%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-N14101822
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-44.95 × 89.24 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,050 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Other
Foundation-Brick
Sewer-Sewer
Possession-TBA
Neighbourhood-Woodland Hill
Title-Residential Freehold

No agent assigned

Original Owner, Premium Lot Professional Landscape Front & Back. Back Onto Park. 45 Ft Front,Main Fl & 2nd Floor Both 9 Foot Ceiling, Oak Staircase. Granite Kitchen Countertop, Pot Lights,South Facing 2610 Sq Ft. With Lots Of Upgrades. 3 Pc Washroom In Bsmt With Rec Room. 5 SpeakersSound System B/I For Entertainment. Upgrade Cabinet. Br Sizes In Bsmt Are 3.48 X 3.33 N 3.48 X4.85 With Laminate.Extras: Fridge, Stove, Dishwasher,Washer, Dryer, Elf, Central Air.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,312/mo
Mortgage $4,433
Monthly Loss $4,146
Principal$1,167
Interest$3,267
Property Tax$504
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
13.0/ 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
$45,708/yr
NOI
$30,587/yr
Net Cash Flow
-$1,884/mo
Cash Margin
-49.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.5/ 100

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

Comparables

Properties near 145 Trailhead 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.