20 David Worgan Trail, Uxbridge

$1,099,000
20 David Worgan Trail

$1,099,000

New
28d
Att/Row/TownhouseBungaloft

20 David Worgan Trail, Uxbridge

Total Monthly Obligation $5,495

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
28d
Score
16
Yield
4.1%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.3%
Property Type-Att/Row/Townhouse
MLS® Number-N13827276
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36 × 90 ft
Listed on site-Sep 25, 2026
Style-Bungaloft
Building Type-Att/Row/Townhouse
Age-New
Taxes-$8,247.14 (2026)
Parking-4 - Attached
Basement-Walk-Out
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/BAYVIEW REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Uxbridge
Title-Residential Freehold

No agent assigned

Welcome to this stunning 4-bedroom, 3-bathroom bungaloft in one of Uxbridge's most desirable neighbourhoods, ideally situated beside Foxbridge Golf Club. This highly sought-after Kingswood Model offers approximately 2,381 sq. ft. of beautifully designed living space, plus a walk-out basement ready for your personal finishing touches. Thoughtfully upgraded throughout, this exceptional home features hardwood flooring, soaring ceilings, pot lights, elegant oak stairs, and a custom-designed kitchen complete with quartz countertops, two-tone cabinetry, and under-cabinet valance lighting. The inviting family room showcases a cozy fireplace, vaulted ceiling, and walk-out to a spacious sundeck-perfect for entertaining or relaxing outdoors. The functional layout includes two bedrooms on the main level and two additional bedrooms with a full bath on the upper floor. A generous media loft overlooks the great room below, providing the perfect space for a home office, lounge, or entertainment area. Offering style, space, and an unbeatable location, this home truly has it all. (Photos virtually staged)

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,495/mo
Mortgage $4,433
Monthly Loss $4,329
Principal$1,167
Interest$3,267
Property Tax$687
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 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
$45,228/yr
NOI
$27,958/yr
Net Cash Flow
-$2,103/mo
Cash Margin
-55.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.8/ 100

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

Comparables

Properties near 20 David Worgan Trail

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.