2002 John Street, Markham

$1,298,000
2002 John Street

$1,298,000

New
28d
Att/Row/Townhouse3-Storey

2002 John Street, Markham

Total Monthly Obligation $6,074

Beds
3
Baths
3
Park
1
Sqft
2000-2500
DOM
28d
Score
16
Yield
3.6%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.0%
Property Type-Att/Row/Townhouse
MLS® Number-N13827852
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-6.52 × 27.9 ft
Listed on site-Sep 25, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$5,557.19 (2026)
Parking-2 - Attached
Basement-Finished with Walk-Out, Walk-Out
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Stucco (Plaster)
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-30//60/90
Neighbourhood-Bayview Fairway-Bayview Country Club Estates
Title-Residential Freehold

No agent assigned

Welcome to a freehold executive townhouse in an exclusive Thornhill enclave of just 9 homes. This 3-bedroom, 3-bathroom home offers 2,100 sq. ft. of thoughtful design, with family comfort in the heart of the city. Backing onto the ravine, it provides privacy, greenery, and tranquility, a rarity in urban townhouses. Homes in this complex rarely come up for sale, and this one is well maintained, with a 2014 roof, upgraded attic insulation, and a new A/C, humidifier, and hot water heater (2023 to 2025). Well-proportioned principal rooms suit families, professionals, and downsizers who want more space without giving up convenience. The living/dining area features hardwood floors, cornice mouldings, a gas fireplace, and a balcony with ravine views. The kitchen has Caesarstone counters and a backsplash, a peninsula, plenty of cabinetry, and a breakfast area. A skylight brightens the staircase, and laundry is on the upper level. The sunny south-facing primary bedroom overlooks the park and has California shutters. The ensuite offers a double sink on Caesarstone counters and a shower. Bedrooms 2 and 3 overlook the ravine, with near 11-foot ceilings. The laminate-floored family room opens to a deck overlooking the ravine. Close to German Mills Settlers Park and the Lake to Lake trails, the home is zoned for Bayview Fairways PS (9.5/10) and St. Robert Catholic HS (#1 of 742 Ontario secondary schools, 2025 Fraser Institute). Minutes to Hwy 407 and 404, with YRT transit steps away and schools, shops, supermarkets, places of worship, a community centre, and a library nearby.

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

Closing Costs

Mortgage Amount
$1,038,400
Land Transfer Taxes$22,435
Legal Fees (Est.)
$
Total cash required for closing$283,535

Total Monthly Obligation

$6,074/mo
Mortgage $5,236
Monthly Loss $4,696
Principal$1,378
Interest$3,858
Property Tax$463
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.5/ 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
$47,328/yr
NOI
$32,538/yr
Net Cash Flow
-$2,524/mo
Cash Margin
-64.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.9/ 100

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

Comparables

Properties near 2002 John Street

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.