164 Webb Street, Bradford West Gwillimbury

$969,000
164 Webb Street

$969,000

New
21d
Detached2-Storey

164 Webb Street, Bradford West Gwillimbury

Total Monthly Obligation $4,750

Beds
4
Baths
6
Park
4
Sqft
2000-2500
DOM
21d
Score
17
Yield
4.2%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N13868992
Beds-4
Bathrooms-6
Size-2000-2500 sqft
Lot Size-34 × 110 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,599 (2025)
Parking-5 - Built-In
Basement-Half, Partially Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 ATRIA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-soon as possible
Neighbourhood-Bradford
Title-Residential Freehold

No agent assigned

This new looking home and area was built around 2013-2017. was purchased as a dream home of client at the low market prices of late 2022 for over a million dollars and was appraised recently for 1,020,000. Rough in for a full walkout basement apartment is there with new renovation inside and in the patio. full electrical work and pot lights done as well. Client is moving because of kids school and bradford has many new builds in the area and with the highway coming, will grow over the next 5 years in prices. minutes of walk to all amenities. Willing to finish basement for right deal.

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

Closing Costs

Mortgage Amount
$775,200
Land Transfer Taxes$15,855
Legal Fees (Est.)
$
Total cash required for closing$211,155

Total Monthly Obligation

$4,750/mo
Mortgage $3,909
Monthly Loss $3,722
Principal$1,029
Interest$2,880
Property Tax$467
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.3/ 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
$40,404/yr
NOI
$26,265/yr
Net Cash Flow
-$1,720/mo
Cash Margin
-51.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.6/ 100

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

Comparables

Properties near 164 Webb 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.