20 James Walker Avenue, Caledon

$1,224,990
20 James Walker Avenue

$1,224,990

New
16d
Detached2-Storey

20 James Walker Avenue, Caledon

Total Monthly Obligation $5,316

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
16d
Score
18
Yield
3.8%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-W13877056
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-38 × 115 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Separate Entrance, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PREMIUM ONE REALTY
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Stone, Stucco (Plaster)
Roof-Shingles
Foundation-Slab
Sewer-Sewer
Possession-Home is under construction
Neighbourhood-Caledon East
Title-Residential Freehold

No agent assigned

Welcome to Lot 115 - The Barnard Model Elevation B, a stunning new home by Mosaik Homes in Caledon's newest emerging community. Offering 3,185 sq. ft. of thoughtfully designed living space, this beautifully crafted residence features spacious principal rooms, an open-concept layout, generous-sized bedrooms, and exceptional quality throughout-perfect for modern family living. Currently under construction with an anticipated 2027 closing, this is a unique opportunity for the purchaser to personalize their home by selecting their own interior finishes and décor, creating a space that truly reflects their personal style and vision. Set within a peaceful and growing community surrounded by natural beauty, open landscapes, and a welcoming neighbourhood atmosphere, this home offers the perfect combination of luxury, comfort, and the excitement of owning a brand-new Mosaik home from the very beginning.

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

Closing Costs

Mortgage Amount
$979,992
Land Transfer Taxes$20,975
Legal Fees (Est.)
$
Total cash required for closing$267,473

Total Monthly Obligation

$5,316/mo
Mortgage $4,941
Monthly Loss $4,016
Principal$1,300
Interest$3,641
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.1%29
10-Year IRR
9.8%
Returns Index
16.0/ 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
$47,112/yr
NOI
$37,901/yr
Net Cash Flow
-$1,783/mo
Cash Margin
-45.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
18.0/ 100

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

Comparables

Properties near 20 James Walker 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.