20 Hackett Street, New Tecumseth

$1,099,999
20 Hackett Street

$1,099,999

New
16d
Detached2-Storey

20 Hackett Street, New Tecumseth

Total Monthly Obligation $5,334

Beds
4
Baths
4
Park
4
Sqft
3000-3500
DOM
16d
Score
15
Yield
3.4%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-N13870962
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-45.2 × 105.92 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,259 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXPERTS
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-Inground, Outdoor, Salt
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Alliston
Title-Residential Freehold

No agent assigned

The exterior immediately sets the tone, with Bestway Stone Trevista extending across the frontof the home and continuing around the backyard. Professionally landscaped grounds and a doublegarage with door openers complete the setting.Inside, 9' ceilings, pot lights, upgraded light fixtures and 5 1/" engineered hardwood flooringcarry throughout the main and second levels. The main floor is designed with everyday livingin mind, offering a bonus den, separate dining room and spacious great room with fireplace.The kitchen anchors the space with two-tone cabinetry (white and greige) quartz countertops,mosaic backsplash, pot filler and a generous center island.A refinished two-tone staircase with runner and feature wall leads upstairs, where theattention to detail continues. The primary bedroom features its own feature wall and a custom-built closet with pot lights. Its ensuite is finished with shiplap backsplash, an oversizedshower, soaker tub and upgraded black Moen faucets. The second bedroom features a cathedralceiling, while new carpet and upgraded underpadding in the primary, along with upgradedlighting and a double-door linen closet, complete the second level.The backyard is where the home really comes together. The heated saltwater inground pool issurrounded by Bestway Stone Trevista and features fully automated controls, multi-colourlighting and a waterfall feature. A remote awning overlooks the pool and yard, with a gas BBQhookup making outdoor entertaining easy.Every level of this home has been finished with a balance of function, comfort andpersonality, creating a space that feels equally suited to everyday family living andentertaining.

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

Closing Costs

Mortgage Amount
$879,999
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,334/mo
Mortgage $4,437
Monthly Loss $4,166
Principal$1,168
Interest$3,269
Property Tax$522
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.5%12
10-Year IRR
7.1%
Returns Index
7.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$37,200/yr
NOI
$22,721/yr
Net Cash Flow
-$2,544/mo
Cash Margin
-82.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.6/ 100

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

Comparables

Properties near 20 Hackett 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.