5 Rowe Street, Bradford West Gwillimbury

$1,493,900
5 Rowe Street

$1,493,900

New
88d
Detached2-Storey

5 Rowe Street, Bradford West Gwillimbury

Total Monthly Obligation $6,401

HausQ Valuation Report
Beds
5
Baths
6
Park
2
Sqft
3500-5000
DOM
88d
Score
16
Yield
3.3%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-N13613478
Beds-5
Bathrooms-6
Size-3500-5000 sqft
Lot Size-45 × 121 ft
Listed on site-Jul 27, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PIVOT REAL ESTATE GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-30/60/TBA Days
Neighbourhood-Bond Head
Title-Residential Freehold

No agent assigned

Brand New "Merlot" model by Sundance Homes with full Tarion Warranty. Smooth ceilings, stone countertops and solid surface flooring throughout. Oak staircases with black metal pickets. Chef's kitchen with stone countertop with matching backsplash, gas stove with pot filler, wall microwave, integrated hood fan, drawer dishwasher, and refrigerator. Main floor office with ensuite powder room. Great room with beam accent ceiling and gas fireplace. 4 bedrooms on second floor. Primary bedroom with tray ceiling with cove lighting, private ensuite with free standing tub and glass shower. In Law Suite with ensuite and kitchenette above the garage. Taxes not yet assessed. Photos taken during prior staging.Price is net of the enhanced HST rebate from the government.Taxes Not Yet Assessed. Furniture for Staging Purposes Only.Some photos may have been digitally enhanced for reference Only.

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

Closing Costs

Mortgage Amount
$1,195,120
Land Transfer Taxes$26,353
Legal Fees (Est.)
$
Total cash required for closing$326,633

Total Monthly Obligation

$6,401/mo
Mortgage $6,026
Monthly Loss $4,815
Principal$1,586
Interest$4,440
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.4%20
10-Year IRR
8.5%
Returns Index
11.5/ 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
$48,900/yr
NOI
$39,510/yr
Net Cash Flow
-$2,733/mo
Cash Margin
-67.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.7/ 100

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

Comparables

Properties near 5 Rowe Street

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.