32 Walter Proctor Road, East Gwillimbury

$930,000
32 Walter Proctor Road

$930,000

Price Change
29d
Att/Row/Townhouse2-Storey

32 Walter Proctor Road, East Gwillimbury

Total Monthly Obligation $4,545

Beds
4
Baths
4
Park
1
Sqft
1500-2000
DOM
29d
Score
17
Yield
4.1%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Att/Row/Townhouse
MLS® Number-N13822884
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-25.93 × 103.35 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,029 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXPERTS
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-10/20/2026
Neighbourhood-Sharon
Title-Residential Freehold

No agent assigned

Freehold , All brick East Facing Executive End Unit Townhome like a Semi with lot of upgrades, Laneway Double Garage with 1 Extra parking outside , This Bright Sun Filled Stunning home with many windows. Beautiful Spacious open Concept Layout. Main Floor Gourmet Kitchen With Quartz Countertop, Custom Backsplash, Large Breakfast Bar/Island with lots of Pantry space and Gas stove . Pot Lights Throughout, 9FT Ceiling, Custom Light fixtures. Wrought iron railings to the second floor having separate Laundry room , Full washroom , Linen closet ,Bright Spacious Primary Bedroom with Ensuite Bath and Walk-In Closet. other 2 good size bedrooms with windows , closet .Finished Basement With 1 Large Bedroom, Gorgeous Bathroom, Spacious Recreation Space, Storage, And extra Large wide Cold Room. Enjoy Your Private Fenced Backyard with interlock Great For Family/Friends/Bbq's Utility shed to store garden tools etc. Beautiful curb appeal , flower bed in front of the covered porch that is perfect for 3 pc bistro set for evening tea . Interlocked path from the street ,no walkway to shovel snow , convenient one step to the main entrance with Coat closet and enough space forthe guests to comfortably wear shoes. Great Location school boundary attached to Sharon Public School K-8 , Sacred Heart High School for AP programme, Huron Heights High School, Parks, Civic Centre , minutes to Costco, Hwy 404, Go Station, Groceries, Mall, All Amenities.

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

Closing Costs

Mortgage Amount
$744,000
Land Transfer Taxes$15,075
Legal Fees (Est.)
$
Total cash required for closing$202,575

Total Monthly Obligation

$4,545/mo
Mortgage $3,751
Monthly Loss $3,558
Principal$987
Interest$2,764
Property Tax$419
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.6/ 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
$37,800/yr
NOI
$24,491/yr
Net Cash Flow
-$1,710/mo
Cash Margin
-54.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.0/ 100

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

Comparables

Properties near 32 Walter Proctor 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.