24 Cemetery Road, Uxbridge

$1,690,000
24 Cemetery Road

$1,690,000

New
21d
Detached2-Storey

24 Cemetery Road, Uxbridge

Total Monthly Obligation $8,211

Beds
4
Baths
4
Park
4
Sqft
3000-3500
DOM
21d
Score
14
Yield
2.8%
Cash on Cash
-12.3%
Cap Rate
1.9%
5Y IRR
6.0%
10Y IRR
7.2%
Property Type-Detached
MLS® Number-N13857084
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-55.84 × 115.1 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$12,228.08 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-45-60 days - Flexible
Neighbourhood-Uxbridge
Title-Residential Freehold

No agent assigned

Welcome to 24 Cemetery Rd, a luxury home built by Williamsberg Estates in 2020, set in one of Uxbridge's most highly desirable locations. Offering 3,174 sq ft (per MPAC) of impeccably finished living space, this residence comes complete with a transferrable remaining Tarion warranty. Rich red brick, stone skirting and entry, and striking black window trim create show-stopping curb appeal, complemented by professional landscaping, an interlock walkway and a freshly repaved driveway (August 2026). The attached 2-car garage impresses with full drywall, epoxy flooring, a Ford connected charge station and rough-in for central vacuum. Step inside to a tiled foyer with a bright entry and sidelights, wide plank hardwood flooring and premium baseboards throughout. A bright front office and a formal dining room with tray ceiling set an elegant tone, while the timeless white kitchen dazzles with black stainless steel appliances, a custom range hood, marble-style subway tile backsplash, quartz counters and a centre island, opening to a breakfast area and a great room anchored by a contemporary gas fireplace overlooking the yard. Upstairs, the principal suite is a true retreat with two walk-in closets and a spa-like 5-piece ensuite featuring a glass shower, soaker tub and dual-sink vanity with makeup station. Three additional generously sized bedrooms offer ensuite or semi-ensuite access, and a second-floor laundry room adds everyday convenience. The lower level is open-concept with a bathroom rough-in, ready for your finishing touches. Outside, the fully fenced backyard is an entertainer's dream with perimeter gardens, an expansive stone patio, Arctic Spa hot tub on a concrete pad, garden shed and gas BBQ hookup. Ideally located close to schools and parks with quick access to all Uxbridge amenities, this exceptional Williamsberg Estates build blends luxury finishes with an unbeatable Cemetery Rd address.

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

Closing Costs

Mortgage Amount
$1,352,000
Land Transfer Taxes$30,275
Legal Fees (Est.)
$
Total cash required for closing$369,775

Total Monthly Obligation

$8,211/mo
Mortgage $6,817
Monthly Loss $6,417
Principal$1,794
Interest$5,023
Property Tax$1,019
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.2%0
5-Year IRR
3.7%8
10-Year IRR
5.7%
Returns Index
5.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$48,000/yr
NOI
$26,472/yr
Net Cash Flow
-$4,611/mo
Cash Margin
-115.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.2/ 100

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

Comparables

Properties near 24 Cemetery 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.