102 Burwell Crescent, Markham

$1,880,000
102 Burwell Crescent

$1,880,000

Extension
421d
Detached2-Storey

102 Burwell Crescent, Markham

Total Monthly Obligation $8,442

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
421d
Score
14
Yield
2.4%
Cash on Cash
-12.2%
Cap Rate
2.0%
5Y IRR
6.0%
10Y IRR
7.2%
Property Type-Detached
MLS® Number-N12368598
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-12.28 × 38.09 ft
Listed on site-Aug 28, 2025
Style-2-Storey
Building Type-Detached
Taxes-$5,804 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-EASY LIST REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Raymerville
Title-Residential Freehold

No agent assigned

*** Visit the REALTOR website for further information about this Listing *** Prime Markham Location: Move-In-Ready! On a quiet Crescent, with no sidewalks. Can park 4 cars in driveway and 2 in Garage. Welcome to this stunning 4-bedroom, 2.5 bathroom home located in one of Markham's most desirable and walkable neighbourhoods. Thoughtfully updated and impeccably maintained, this home is truly move-in ready and perfect for families or anyone looking for comfort, convenience, and style. Step inside to discover a renovated kitchen, complete with new countertops, stainless steel appliances, and brand-new dishwasher - ideal for cooking and entertaining, creating a warm and inviting atmosphere. The primary bedroom features a renovated ensuite and modern floor tiles. The second full bathroom also has been updated with modern floor tiles. Brand new furnace (2024) and new roof (2022). Direct natural gas connection for BBQ. Unbeatable location: walking distance to Go Station perfect for commuters; Main Street Markham with shops, and restaurants; Markville Mall, and Main Street Unionville; Ravine at bottom of street; multiple parks and schools within walking distance; close to a variety of grocery stores and everyday amenities; only 10 minute drive to Markham/Stouffville Hospital. This home offers the perfect blend of modern upgrades and convenient living in a family-friendly neighbourhood. Don't miss your chance to own this exceptional property!

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

Closing Costs

Mortgage Amount
$1,504,000
Land Transfer Taxes$34,075
Legal Fees (Est.)
$
Total cash required for closing$411,575

Total Monthly Obligation

$8,442/mo
Mortgage $7,583
Monthly Loss $6,447
Principal$1,996
Interest$5,588
Property Tax$484
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.0%0
5-Year IRR
3.8%8
10-Year IRR
5.8%
Returns Index
5.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$45,396/yr
NOI
$30,552/yr
Net Cash Flow
-$5,037/mo
Cash Margin
-133.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.1/ 100

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

Comparables

Properties near 102 Burwell 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.