25 Manor Forest Road, East Gwillimbury

$1,289,000
25 Manor Forest Road

$1,289,000

New
30d
DetachedBungalow-Raised

25 Manor Forest Road, East Gwillimbury

Total Monthly Obligation $6,107

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
30d
Score
15
Yield
3.3%
Cash on Cash
-9.1%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-N13817258
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-54 × 118 ft
Listed on site-Sep 23, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-6-15
Taxes-$6,386 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out, Separate Entrance, Apartment, Full
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room, Rec Room
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Mt Albert
Title-Residential Freehold

No agent assigned

Main-Floor Freedom Meets Greenbelt Serenity: Your Next Chapter Begins at 25 Manor Forest Road! Offering approximately 4000 sq ft of Perfectly Designed Living Space in this Raised Bungalow Including a Full Walk-Out Lower Level All Backing onto a Tranquil, Protected Greenbelt! From the Street, the Home's Elegant Facade Hints to an Inviting Retreat, but the Sheer Scale of the Interior Layout Will Be An Ultimate Pleasant Surprise! The Main Floor is Tailored for Effortless Day-to-Day Living & Sophisticated Entertaining. The Sunlight Streams Through Several Oversized Windows, Highlighting the Rich Hardwood Floors and Generous Principal Rooms. The Architectural Highlights Include the 2-Sided Fireplace, Radiating Warmth & Ambiance Into Both Family Room and Eat-In Kitchen, Built-In Wall Units, & Stone Feature Wall to Name a Few! The Main Floor has 3 Large Bedrooms, Including a Primary Retreat with 5-pc Ensuite, Walk-In Closet and Views of the Forest. From the Family Room, You Enjoy the Elevated Deck with Glass Surround Overlooking the Peaceful Mature Greenspace. The Lower Level Completely Transforms What You Expect in a Basement, Functioning as a Fully Independent, Premium Secondary Residence with ~2000 sq ft of Bright, Soundproofed Above Grade Living Space, Featuring a Fully Equipped Kitchen, Recreation/Living Room with Cozy Fireplace and Expansive Windows Bringing in Natural Light. There are Additional Rooms To Be Used As You Wish - Whether Accommodating Extended Family, Establishing a Luxurious In-Law Suite, Or Seeking Unparalleled Space to Spread Out, This Walkout Lower Level Delivers Unmatched Flexibility Without Compromising on Style! The Outdoor Space has a Waterproofed Covered Patio, Stone Patio with Awning and is Fully Fenced! Location is Perfect for Walking to Trails, Parks, Schools, Community Center, Library and Main Street Eateries! Easy Commute to Hwy 48, 404, GO Train. Pls View Property Website at 25manorforest.com

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

Closing Costs

Mortgage Amount
$1,031,200
Land Transfer Taxes$22,255
Legal Fees (Est.)
$
Total cash required for closing$281,555

Total Monthly Obligation

$6,107/mo
Mortgage $5,199
Monthly Loss $4,738
Principal$1,368
Interest$3,831
Property Tax$532
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$42,936/yr
NOI
$27,756/yr
Net Cash Flow
-$2,886/mo
Cash Margin
-80.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
15.5/ 100

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

Comparables

Properties near 25 Manor Forest Road

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.