431 Sheppard Avenue, Pickering

$899,900
431 Sheppard Avenue

$899,900

New
4d
DetachedBungalow

431 Sheppard Avenue, Pickering

Total Monthly Obligation $4,005

Beds
4
Baths
1
Park
2
Sqft
1500-2000
DOM
4d
Score
18
Yield
3.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-E14100278
Beds-4
Bathrooms-1
Size-1500-2000 sqft
Lot Size-175.56 × 56.18 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Parking-4 - Attached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Woodlands
Title-Residential Freehold

No agent assigned

RARE OPPORTUNITY TO BUILD YOUR DREAM LUXURY CUSTOME HOME IN PICKERING! BUILDING PERMIT APPROVED BY THE CITY, WITH ALL PERMIT FEES PAID! Extenstive Architectural And Engineering Drawings Completed For A Stunning Contemporary Custom Residence, Saving Buyers Significant Time In The Planning And Approval Process! Thoughtfully Designed With Impressive 12-Ft Main Floor Ceilings, 10 - Ft Ceilings On The Second Floor And Basement, A Grand Foyer With Open Staricase, Spacious Open-Concept Living And Dining Areas, Gourmet Kitchen, Main Floor Office, Bedrooms With Private Ensuites, Residential Elevator And Double-Car Garage. The Proposed Basement Features A One-Bedroom Apartment, Home Theatre, Gym And Additional Washroom. THE SELLER IS AN EXPERIENCED CUSTOM HOME BUILDER AND OFFERS PURCHASERS THE OPTION TO HAVE THIS EXCEPTIONAL HOME BUILT WITH LUXURIOUS FINISHES SIMILAR TO THE ARTIST'S RENDERINGS, OR CUSTOMIZED TO THEIR OWN STYLE, NEEDS AND BUDGET. Buyers May Select Their Preferred Finishes And Explore Design Modifications Subject To Required Approvals. Purchase The Property And Build With The Seller Or Your Own Builder! Artist's Renderings Illustrate Potential luxury Finishes And Design Concepts Only And May Differ From The Approved Plans. Construction Costs Are Not Included In The Property Purchase Price.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,005/mo
Mortgage $3,630
Monthly Loss $3,050
Principal$955
Interest$2,675
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.7/ 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
$33,696/yr
NOI
$25,826/yr
Net Cash Flow
-$1,478/mo
Cash Margin
-52.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.1/ 100

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

Comparables

Properties near 431 Sheppard 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.