15 Evans Drive, Whitchurch-Stouffville

$898,000
15 Evans Drive

$898,000

New
15d
DetachedBungalow

15 Evans Drive, Whitchurch-Stouffville

Total Monthly Obligation $4,306

HausQ Valuation Report
Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
15d
Score
16
Yield
3.2%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-N13877856
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-52.7 × 203.58 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,699.97 (2025)
Parking-4 - None
Basement-Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-REAL ONE REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Unknown
Foundation-Unknown
Sewer-Septic
Possession-TBA
Neighbourhood-Rural Whitchurch-Stouffville
Title-Residential Freehold

No agent assigned

Approved Plans And Permits Are Available!!! Build Your Luxury Dream Home With Breathtaking Lake Views In The Desirable Musselman's Lake Community! Large Lot On A Quiet Neighborhood With The Lake View, Private Yards. Enjoin Your Dream Holiday Resort House! Direct To The Lake For Fishing, Swimming, Boating Or Snowmobile!! Kids Playing Paradise! This 3+1 Bedroom Set Within Musselman Lake Community,3 Bedrooms, Large Master Room Walk-Out Deck With Nice Lake View And Minutes Drive To Stouffville. Quick Access To 404 Highway. Close To Regional Forest Trails, Parks And School! Property Sold as is.

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

Closing Costs

Mortgage Amount
$718,400
Land Transfer Taxes$14,435
Legal Fees (Est.)
$
Total cash required for closing$195,535

Total Monthly Obligation

$4,306/mo
Mortgage $3,622
Monthly Loss $3,352
Principal$953
Interest$2,669
Property Tax$308
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.0%11
10-Year IRR
6.7%
Returns Index
6.8/ 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
$28,548/yr
NOI
$17,493/yr
Net Cash Flow
-$2,165/mo
Cash Margin
-91.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.0/ 100

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

Comparables

Properties near 15 Evans Drive

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.