81 Willoughby Way, New Tecumseth

$799,999
81 Willoughby Way

$799,999

New
28d
Detached2-Storey

81 Willoughby Way, New Tecumseth

Total Monthly Obligation $3,992

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
28d
Score
18
Yield
4.6%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-N13830370
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-31.99 × 103.35 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,677.48 (2026)
Parking-3 - Built-In
Basement-Separate Entrance, Partially Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Alliston
Title-Residential Freehold

No agent assigned

Located in one of Alliston's most popular communities, this 4-bedroom, 3-bathroom home offers space, comfort, and practicality throughout. With nearly 2,300 square feet inside, there's room for the whole family to live and grow. The kitchen is both stylish and functional, featuring stainless steel appliances, a spacious eat-in area, a walk-in pantry, and even a coffee bar for your morning routine. Just off the dining area, you'll find a walkout to the deck and backyard fully fenced for privacy and ready for summer BBQs or playtime. A separate family room offers that extra space everyone needs use it to relax, set up a playroom, or create a formal dining area. Upstairs, the layout is efficient and family-friendly, with well-sized bedrooms and a thoughtful use of space. The primary bedroom includes his-and-hers closets (one of them a walk-in) and a private ensuite with a deep soaker tub and separate shower your own quiet space at the end of the day. The garage has direct access to the basement, making it easy to set up an in-law suite or future rental. You're within walking distance of the new St. Cecilia school, as well as Treetops Park with its splash pad, basketball and volleyball courts. Across the street, enjoy views of the golf course at Nottawasaga Inn, and just a short drive brings you to the highway, outlet shopping, Walmart, and major employers like Honda. Its a perfect mix of peaceful living and everyday convenience a great time to buy in a fast-growing area.

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$3,992/mo
Mortgage $3,227
Monthly Loss $3,143
Principal$849
Interest$2,378
Property Tax$390
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,960/yr
NOI
$24,087/yr
Net Cash Flow
-$1,220/mo
Cash Margin
-39.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.4/ 100

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

Comparables

Properties near 81 Willoughby Way

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.