26 Frederick Taylor Way, East Gwillimbury

$898,000
26 Frederick Taylor Way

$898,000

New
24d
Semi-Detached 2-Storey

26 Frederick Taylor Way, East Gwillimbury

Total Monthly Obligation $4,345

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
24d
Score
17
Yield
4.0%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Semi-Detached
MLS® Number-N13841886
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-23.62 × 98.43 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-0-5
Taxes-$4,169.16 (2026)
Parking-3 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ORIGIN COLLECTIVE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Membrane
Foundation-Concrete
Sewer-Sewer
Possession-60-90
Neighbourhood-Mt Albert
Title-Residential Freehold

No agent assigned

This stunning, bright, and immaculate semi-detached home is move-in ready! The 1,714 sq. ft. (Source: Builder floorplans) Bristol model by Oxford, built in 2022, boasts numerous high-end upgrades. Enjoy hardwood and ceramic tile flooring throughout, with no carpets anywhere. The main floor features soaring 9-foot ceilings, a spacious open-concept layout, a center island with a quartz countertop, and a cozy upgraded gas fireplace in the living room. The kitchen offers sleek, modern gray cabinetry and an upgraded pantry for extra storage. Additional highlights include a water filtration system and a Wi-Fi thermostat for added comfort. The second floor offers a convenient laundry room with a sink and a generous primary bedroom with a 5-piece ensuite, complete with double sinks for added convenience. A 4-piece main bathroom serves the other bedrooms. The unfinished basement awaits your personal touch, with a 3-piece rough-in already in place. Located close to elementary schools, parks, and local amenities, this home is just a 12-minute drive to Newmarket, Highway 404, and the GO Station for easy commuting. Plus, enjoy peace of mind with the remaining Tarion warranty. Don't miss out on this fantastic opportunity! Vendor is open to all offers anytime.

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

Closing Costs

Mortgage Amount
$718,400
Land Transfer Taxes$14,435
Legal Fees (Est.)
$
Total cash required for closing$195,535

Total Monthly Obligation

$4,345/mo
Mortgage $3,622
Monthly Loss $3,392
Principal$953
Interest$2,669
Property Tax$347
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.7/ 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
$36,000/yr
NOI
$23,731/yr
Net Cash Flow
-$1,645/mo
Cash Margin
-54.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.6/ 100

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

Comparables

Properties near 26 Frederick Taylor 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.