51 Sparrow Way, Adjala-Tosorontio

$1,200,000
51 Sparrow Way

$1,200,000

New
31d
Detached2-Storey

51 Sparrow Way, Adjala-Tosorontio

Total Monthly Obligation $5,661

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
31d
Score
15
Yield
3.2%
Cash on Cash
-9.4%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-N13818014
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-50.05 × 131.17 ft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$5,344 (2025)
Parking-4 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-CMI REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Colgan
Title-Residential Freehold

No agent assigned

Stunning 2-car garage detached featuring 4 bed, 4 bath just under 3000sqft of contemporary living space situated on a premium 50ft ravine lot w/ no rear neighbors providing a blend of luxury & tranquility. $$$ spent on upgrades! Step into the GRAND foyer w/ soaring ceilings. Peek into the front living room comb w/ dining room ideal for buyers looking to host. Venture down the hall past the mudroom & powder room to the upgraded chefs kitchen w/ Tall modern cabinetry, B/I pantry, workstation, & breakfast island w/ quartz counters ideal for growing families adjacent to a breakfast nook W/O to rear deck. Cozy family room w/ fireplace perfect for family entertainment. Stroll upstairs to 4 principal bedrooms all w/ ensuite privileges & 3 full bathrooms. Primary bedroom retreat providing open views of the ravine backyard w/ 5-pc ensuite, & W/I closet. 2nd bedroom w/ 4-pc ensuite. 3rd & 4th bedroom share a 4-pc semi ensuite. Convenient 2nd level laundry. Full unfinished basement awaiting your vision can be converted to family rec space, guest accommodation, in-law suite or rental. Enjoy a deep open backyard can be finished w/ in-ground pool, cabana, patio & much more! **EXTRAS** Enjoy the peacefulness of the countryside while retaining all the amenities of a large city. Mins to top rated schools, parks, golf clubs, conversation areas, major HWYS & much more!

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

Closing Costs

Mortgage Amount
$960,000
Land Transfer Taxes$20,475
Legal Fees (Est.)
$
Total cash required for closing$261,975

Total Monthly Obligation

$5,661/mo
Mortgage $4,840
Monthly Loss $4,387
Principal$1,274
Interest$3,567
Property Tax$445
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.5%13
10-Year IRR
7.1%
Returns Index
7.7/ 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
$38,856/yr
NOI
$25,126/yr
Net Cash Flow
-$2,747/mo
Cash Margin
-84.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.1/ 100

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

Comparables

Properties near 51 Sparrow 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.