66 Roxborough Road, Newmarket

$2,798,888
66 Roxborough Road

$2,798,888

New
28d
Detached1 1/2 Storey

66 Roxborough Road, Newmarket

Total Monthly Obligation $12,079

HausQ Valuation Report
Beds
3
Baths
1
Park
2
Sqft
< 700
DOM
28d
Score
13
Yield
0.8%
Cash on Cash
-18.6%
Cap Rate
0.6%
5Y IRR
1.2%
10Y IRR
3.7%
Property Type-Detached
MLS® Number-N13830132
Beds-3
Bathrooms-1
Size-< 700 sqft
Lot Size-113.5 × 215 ft
Listed on site-Sep 25, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$4,962.84 (2026)
Parking-3 - None
Basement-Unfinished
Heating-Other (Other)
Brokerage-HOMELIFE/BAYVIEW REALTY INC.
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Gorham-College Manor
Title-Residential Freehold

No agent assigned

Owner is changing the original plan to the new plan for One single on Roxborough Rd. and 7 townhouses along the Queen st. E. No maintenance to pay. City's maintenances service like garbage pickup and snow removal. Free hold project with hundreds thousands dollar of saving for builder to build. No internal road to give up the land for, or costs to build the common road. There are around 50 different studies and plans are available for potential buyer to review with conditional offers. There are also available on town of Newmarket website / Current applications/ 6 Roxborough Rd.

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

Closing Costs

Mortgage Amount
$2,239,110
Land Transfer Taxes$56,447
Legal Fees (Est.)
$
Total cash required for closing$617,725

Total Monthly Obligation

$12,079/mo
Mortgage $11,290
Monthly Loss $9,108
Principal$2,971
Interest$8,319
Property Tax$414
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.4%6
Cash-on-Cash
-20.6%0
5-Year IRR
-0.5%2
10-Year IRR
2.6%
Returns Index
2.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$23,520/yr
NOI
$11,705/yr
Net Cash Flow
-$10,315/mo
Cash Margin
-526.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.091
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
11.4/ 100

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

Comparables

Properties near 66 Roxborough 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.