149 Revell Road, Newmarket

$1,290,000
149 Revell Road

$1,290,000

Price Change
30d
Detached2-Storey

149 Revell Road, Newmarket

Total Monthly Obligation $6,145

HausQ Valuation Report
Beds
5
Baths
4
Park
3
Sqft
2500-3000
DOM
30d
Score
16
Yield
3.8%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-N13821644
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-49.38 × 111.54 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,803 (2025)
Parking-5 - Attached
Basement-Separate Entrance, Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-PROMPTON REAL ESTATE SERVICES CORP.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30/TBA
Neighbourhood-Armitage
Title-Residential Freehold

No agent assigned

Rare Opportunity! Premium Ravine Lot On A Quiet, Family-Friendly Street, Backing Onto Green Space, Trails And Park. Enjoy Breathtaking Views And Total Privacy From The Back, With Nature Right At Your Doorstep. Lovingly And Meticulously Maintained Home, Offering Great Pride Of Ownership. New Roof (2026) For Added Peace Of Mind. Convenient Direct Entry From Garage. Bright Finished Walkout Basement Opening To The Ravine Setting, Perfect For Extended Family, Entertaining Or Relaxing. Close To Schools, Parks And Everyday Amenities. A Must See!

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

Closing Costs

Mortgage Amount
$1,032,000
Land Transfer Taxes$22,275
Legal Fees (Est.)
$
Total cash required for closing$281,775

Total Monthly Obligation

$6,145/mo
Mortgage $5,204
Monthly Loss $4,776
Principal$1,369
Interest$3,834
Property Tax$567
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
11.0/ 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
$49,272/yr
NOI
$33,042/yr
Net Cash Flow
-$2,450/mo
Cash Margin
-59.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
15.9/ 100

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

Comparables

Properties near 149 Revell 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.