520 McLeod Crescent, Pickering

$1,199,900
520 McLeod Crescent

$1,199,900

New
3d
Detached2-Storey

520 McLeod Crescent, Pickering

Total Monthly Obligation $5,945

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
3d
Score
16
Yield
4.0%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-E14096910
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-63.82 × 115 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,760 (2025)
Parking-4 - Attached
Basement-Partially Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-60
Neighbourhood-Rosebank
Title-Residential Freehold

No agent assigned

A Rare Opportunity In Prestigious Rosebank! This Custom-Built Home Has Been Beautifully Refreshed & Modernized, Offering An Exceptional Combination Of Space, Quality & Flexibility On A Premium 64-Ft Corner Lot. Step Inside To A Fresh, Contemporary Interior Featuring New Smooth Ceilings & Pot Lights Throughout, Along With A Complete Repaint In A Stylish Modern Neutral Palette-Creating A Bright, Fresh & Move-In Ready Feel. Rich Hardwood Flooring & Elegant Principal Rooms Complete The Inviting Main Level. Offering Over 4,000 Sq. Ft. Of Potential Living Space, The Unique Layout Is Ideal For Multi-Generational Families. A Main-Floor Bedroom, Full Bathroom & Separate Side Entrance Lead To A Private Living Area With A Spacious Family Room Featuring A Custom Gas Fireplace & Built-In Shelving-Perfect For In-Laws, Adult Children, Guests Or A Private Home Office. At The Heart Of The Home, The Renovated Gourmet Kitchen Features Maple Cabinetry, Centre Island/Breakfast Bar, Pantry, Backsplash, High-End Appliances & Premium WOLF Gas Stove, Plus A Walk-Out To The Yard. Upstairs You'll Find 3 Generous Bedrooms & 2 Beautifully Updated Full Bathrooms, Now Enhanced With Quartz Countertops. The Primary Retreat Features A Walk-In Closet & Stylish 3-Piece Ensuite. The Partially Finished Basement Offers Incredible Potential For Additional Living Space, With Room For A Kitchen, Recreation/Living Area & Up To 2 Additional Bedrooms. Located In One Of Pickering's Most Sought-After Communities, Rosebank Is Known For Its Mature Tree-Lined Streets, Excellent Schools & Proximity To The Waterfront. Walking Distance To Blaisdale Montessori & Conveniently Located Near Rosebank Road P.S., Father Fenelon C.S., Dunbarton H.S. & St. Mary's C.S.S. Minutes To Hwy 401, GO Transit, Parks, Shopping & Pickering's Waterfront. Freshly Modernized, Exceptionally Spacious & Designed With The Flexibility Today's Families Need-This Is A Rosebank Home You Won't Want To Miss!

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

Closing Costs

Mortgage Amount
$959,920
Land Transfer Taxes$20,473
Legal Fees (Est.)
$
Total cash required for closing$261,953

Total Monthly Obligation

$5,945/mo
Mortgage $4,840
Monthly Loss $4,671
Principal$1,274
Interest$3,566
Property Tax$730
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.3/ 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
$47,556/yr
NOI
$29,540/yr
Net Cash Flow
-$2,378/mo
Cash Margin
-60.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 520 McLeod Crescent

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.