1517 Broderick Street, Innisfil

$1,099,000
1517 Broderick Street

$1,099,000

New
22d
Detached2-Storey

1517 Broderick Street, Innisfil

Total Monthly Obligation $5,442

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
3500-5000
DOM
22d
Score
16
Yield
3.9%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-N13852172
Beds-4
Bathrooms-4
Size-3500-5000 sqft
Lot Size-50.21 × 116.46 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,611.31 (2026)
Parking-6 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediately
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Welcome To Your Dream Home! This 3,648 Sq.ft Stunning House Sits On A Premium Lot Boasting Numerous Upgrades, Enjoy The Upgraded Spaciousness With 10-Foot Ceilings On The Main And 9-Foot Ceilings On The 2nd Floor! Revel In The Luxury Of Upgraded Top-Quality Hardwood Flooring, Stairs, And Kitchen Cabinet Moulding, Centre Island, Countertops And Much More! Convenience Meets Elegance With 2nd Floor Laundry, While The Primary Bedroom Featuring His And Her W/I Closets. Fully Fenced, Close To Schools, Minutes To Future GO Station, Innisfil Beach And Hwy 400. Don't Miss This Great Opportunity!

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,442/mo
Mortgage $4,433
Monthly Loss $4,276
Principal$1,167
Interest$3,267
Property Tax$634
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.0/ 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
$43,140/yr
NOI
$26,715/yr
Net Cash Flow
-$2,207/mo
Cash Margin
-61.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.8/ 100

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

Comparables

Properties near 1517 Broderick 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.