15 Beacon Point Street, Markham

$1,538,000
15 Beacon Point Street

$1,538,000

Price Change
15d
Detached2-Storey

15 Beacon Point Street, Markham

Total Monthly Obligation $7,158

Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
15d
Score
15
Yield
3.0%
Cash on Cash
-10.4%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.2%
Property Type-Detached
MLS® Number-N13878244
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-38.06 × 98.43 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,947.3 (2026)
Parking-4 - Built-In
Basement-Full, Separate Entrance, Unfinished, Development Potential
Heating-Forced Air (Gas)
Brokerage-JDL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Wismer
Title-Residential Freehold

No agent assigned

Superb Location In Desirable Wismer! Discover This Bright And Spacious Detached Home With Abundant Natural Light, 9-Foot Ceilings And Hardwood Flooring Throughout. The Open-Concept Kitchen And Inviting Living Room Create A Comfortable Setting For Everyday Living And Entertaining. Beautiful Oak Stairs Lead To A Versatile Open Space Ideal For Relaxing, Working Or Gathering With Family. Featuring A Primary Bedroom With A Private Ensuite, A Second Bedroom With Its Own Ensuite, And Two Additional Bedrooms Sharing A Jack-And-Jill Bathroom, This Home Offers Comfort And Flexibility For The Whole Family. The Raised, Unfinished Basement Offers Abundant Natural Light And Potential For Future Customization. Just Steps To Wismer Park, Offering Soccer Fields, Tennis Courts, A Playground And Basketball Courts. Bur Oak Secondary School And Public School Are Both Within Walking Distance. A Wonderful Place To Call Home!

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

Closing Costs

Mortgage Amount
$1,230,400
Land Transfer Taxes$27,235
Legal Fees (Est.)
$
Total cash required for closing$336,335

Total Monthly Obligation

$7,158/mo
Mortgage $6,204
Monthly Loss $5,525
Principal$1,633
Interest$4,571
Property Tax$579
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
6.7/ 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
$45,804/yr
NOI
$29,776/yr
Net Cash Flow
-$3,723/mo
Cash Margin
-97.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
14.2/ 100

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

Comparables

Properties near 15 Beacon Point 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.