10 Collie Crescent, Whitchurch-Stouffville

$1,180,000
10 Collie Crescent

$1,180,000

New
28d
Detached2-Storey

10 Collie Crescent, Whitchurch-Stouffville

Total Monthly Obligation $5,677

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
28d
Score
17
Yield
4.1%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N13827790
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36.09 × 88.58 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,512 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON WENDY ZHENG REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-30/60/Tba
Neighbourhood-Stouffville
Title-Residential Freehold

No agent assigned

Welcome To This Stunning Mattamy-Built Detached Home In The Prestigious Wheeler's Mill Community. Offering Approximately 2,500 Sq.Ft. Above Grade Plus A Finished Basement, This Beautifully Maintained Home Features 4 Generous Bedrooms, An Open-Concept Layout, And Numerous Upgrades Throughout. Hardwood Floors On Main And Upper Hallway, Elegant Oak Staircase, Sunken Foyer, And Direct Garage Access. The Chef-Inspired Kitchen Is Equipped With Granite Countertops, Breakfast Bar, Pantry, Stylish Backsplash, Double Sink, And Stainless Steel Appliances. The Spacious Primary Suite Boasts An Oversized Walk-In Closet And Spa-Like Ensuite With A Relaxing Soaker Tub. Enjoy The Professionally Landscaped Private Backyard, Ideal For Entertaining Or Quiet Family Evenings. Recent Updates Include Fresh Paint, Range Hood (2023), And Upgraded Attic Insulation (2025). Backyard New Interlock (2024). Conveniently Located Near Excellent Schools, Parks, Trails, Splash Pad, Shopping, Restaurants, And GO Transit. A Perfect Place To Call Home For Growing Families.

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

Closing Costs

Mortgage Amount
$944,000
Land Transfer Taxes$20,075
Legal Fees (Est.)
$
Total cash required for closing$257,575

Total Monthly Obligation

$5,677/mo
Mortgage $4,760
Monthly Loss $4,425
Principal$1,253
Interest$3,507
Property Tax$543
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.7%1
5-Year IRR
7.9%23
10-Year IRR
8.9%
Returns Index
12.6/ 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
$48,240/yr
NOI
$32,404/yr
Net Cash Flow
-$2,059/mo
Cash Margin
-51.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.8/ 100

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

Comparables

Properties near 10 Collie Crescent

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.