2236 Pemberton Way, Innisfil

$1,990,000
2236 Pemberton Way

$1,990,000

New
84d
Detached2-Storey

2236 Pemberton Way, Innisfil

Total Monthly Obligation $9,286

Beds
5
Baths
5
Park
6
Sqft
3500-5000
DOM
84d
Score
14
Yield
3.1%
Cash on Cash
-10.0%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.5%
Property Type-Detached
MLS® Number-N13627066
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-120.77 × 361.3 ft
Listed on site-Jul 31, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$10,611.82 (2026)
Parking-9 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Septic
Possession-60/90/TBD
Neighbourhood-Churchill
Title-Residential Freehold

No agent assigned

Welcome to 2236 Pemberton Way, an exceptional 5-bedroom, 4.5-bath luxury residence offering 4,373 sq ft of refined living space on a rare nearly 1-acre lot in the prestigious Churchill Downs Estate Community of Innisfil. Perfectly positioned on a quiet cul-de-sac with no sidewalk, this nearly new home showcases timeless elegance and modern sophistication. A 3-car tandem garage, plaster crown moldings, elegant wainscoting, and coffered ceilings set a grand tone, complemented by hardwood flooring, 8 ft doors, 7" baseboards, and designer trim detailing throughout. The heart of the home is a custom chefs kitchen featuring a striking quartz island, undermount cabinet lighting, furring panel with valance, and premium built-in appliances, including a 48" THOR gas range with 7 burners and grill, 48" chimney hood, 30" KitchenAid double oven, 42" built-in KitchenAid fridge, dishwasher, and a bespoke coffee pantry station. The living area exudes sophistication with a gas fireplace framed by a dramatic book-matched porcelain slab and fluted accent panels, while expansive 8 ft sliding doors seamlessly connect to the sprawling backyard, offering endless potential for an outdoor oasis. Additional features include pot lights throughout, 24" x 24" porcelain tiles, zebra blinds, security cameras, central vacuum rough-in, air conditioning, and second-floor laundry. Built in 2024 with over $260K+ in builder upgrades plus a $180K ravine premium, this residence combines architectural elegance, premium finishes, and modern functionality in one of Innisfils most sought-after communities.

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

Closing Costs

Mortgage Amount
$1,592,000
Land Transfer Taxes$36,275
Legal Fees (Est.)
$
Total cash required for closing$435,775

Total Monthly Obligation

$9,286/mo
Mortgage $8,027
Monthly Loss $7,174
Principal$2,112
Interest$5,915
Property Tax$884
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.5/ 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
$62,400/yr
NOI
$41,048/yr
Net Cash Flow
-$4,606/mo
Cash Margin
-88.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
13.1/ 100

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

Comparables

Properties near 2236 Pemberton Way

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.