800 Pam Crescent, Newmarket

$799,999
800 Pam Crescent

$799,999

New
44d
DetachedSidesplit 4

800 Pam Crescent, Newmarket

Total Monthly Obligation $3,954

HausQ Valuation Report
Beds
4
Baths
4
Park
3
Sqft
1100-1500
DOM
44d
Score
17
Yield
4.2%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N13761170
Beds-4
Bathrooms-4
Size-1100-1500 sqft
Lot Size-45.42 × 101.14 ft
Listed on site-Sep 9, 2026
Style-Sidesplit 4
Building Type-Detached
Taxes-$4,227.61 (2026)
Parking-4 - Built-In
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Brick, Concrete
Sewer-Sewer
Possession-FLEX
Neighbourhood-Huron Heights-Leslie Valley
Title-Residential Freehold

No agent assigned

Beautiful Detached 4-Level Sidesplit On A Quiet Crescent In A Family-Friendly Neighbourhood! Offering 3+1 Bedrooms, 4 Washrooms, Approx. 1,500 Sq. Ft. Plus A Finished Basement With Separate Entrance, Additional Bedroom & Rec Room. Features Include A Security Camera System, Smart Front Door Lock, Smart Garage Door Opener, Smart Thermostat, Sensor Exterior Lighting, Tankless Water Heater, Heat Pump, New Furnace & Updated Electrical Wiring. Steps To Schools, Transit, Shopping, Restaurants & Davis Dr Amenities, And Approx. 4 Km To The GO Station.

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$3,954/mo
Mortgage $3,227
Monthly Loss $3,105
Principal$849
Interest$2,378
Property Tax$352
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,228/yr
NOI
$21,178/yr
Net Cash Flow
-$1,462/mo
Cash Margin
-52.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.0/ 100

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

Comparables

Properties near 800 Pam 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.