187 John Davis Gate, Whitchurch-Stouffville

$1,658,000
187 John Davis Gate

$1,658,000

New
15d
Detached2-Storey

187 John Davis Gate, Whitchurch-Stouffville

Total Monthly Obligation $7,727

Beds
6
Baths
6
Park
2
Sqft
3000-3500
DOM
15d
Score
15
Yield
3.3%
Cash on Cash
-9.0%
Cap Rate
2.7%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-N13875452
Beds-6
Bathrooms-6
Size-3000-3500 sqft
Lot Size-41.99 × 98.43 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$7,970.78 (2026)
Parking-4 - Built-In
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Natural Gas, Rec Room, Family Room
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flex Closing
Neighbourhood-Stouffville
Title-Residential Freehold

No agent assigned

Welcome to this exceptional luxury residence by coveted Geranium Homes, offering nearly 3400 sq ft of refined above grade living space (4968' in total on all 3 floors), 5 bedrooms and an impressive blend of elegance, comfort and functionality. Designed for family living and effortless entertaining, the main floor features rich hardwood floors, 9-ft ceilings, pot lights, formal living & dining rooms, and a private office with French doors & feature wall. The expansive kitchen is the heart of the home, showcasing luxurious quartzite countertops, a sprawling centre island with double undermount sink & seating for three, extended cabinetry with glass inserts & upgraded hardware. Open to the grand family room with gas fireplace, the seamless layout creates an exceptional space for gatherings. A walkout from the kitchen leads to an interlocking patio surrounded by landscaped gardens, perfect for summer dining & entertaining. Upstairs, a statement staircase with wrought-iron balusters leads to the vast bedroom level. The primary suite delivers a private retreat with coffered ceiling, luxurious 5 pc spa-inspired ensuite & W/I closet w/custom millwork, velvet-lined jewelry drawer & dedicated laundry hamper. Two additional bedrooms feature private 3-pc ensuites, while another offers a 5-pc semi-ensuite & double-door w/o to a glass-paneled balcony. Spacious laundry room adds convenience. The entertainer's dream basement features a large wet bar with oversized sink & b/i dishwasher, full-sized gym, inviting lounge with large electric fireplace, 2-pc bath & show-stopping theatre room, all finished with elegant porcelain flooring. Enjoy nearby conservation, parks, sports facilities, schools, Historic Main Street shops & dining, transit & Stouffville GO, with convenient access to Highways 48 & 404 throughout the GTA.

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

Closing Costs

Mortgage Amount
$1,326,400
Land Transfer Taxes$29,635
Legal Fees (Est.)
$
Total cash required for closing$362,735

Total Monthly Obligation

$7,727/mo
Mortgage $6,688
Monthly Loss $5,967
Principal$1,760
Interest$4,928
Property Tax$664
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.1%14
10-Year IRR
7.5%
Returns Index
8.6/ 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
$55,200/yr
NOI
$37,209/yr
Net Cash Flow
-$3,587/mo
Cash Margin
-78.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.1/ 100

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

Comparables

Properties near 187 John Davis Gate

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.