147 Dovedale Drive, Georgina

$999,990
147 Dovedale Drive

$999,990

New
15d
Detached2-Storey

147 Dovedale Drive, Georgina

Total Monthly Obligation $4,409

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
15d
Score
17
Yield
3.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-N13878662
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-40 × 111 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PMA BRETHOUR REAL ESTATE CORPORATION INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Move In Ready
Neighbourhood-Keswick South
Title-Residential Freehold

No agent assigned

INVENTORY, NEW CONSTRUCTION, MOVE-IN READY. INCLUDES 3 STAINLESS STEEL APPLIANCES AND WHITE FRONT LOADER WASHER AND DRYER. PRIME KESWICK LOCATION. BACKING ON TO PROTECTED GREEN SPACE WITH NO NEIGHBOURS BEHIND OR INFRONT. WALK TO SCHOOLS, SHOPPING, BANKS AND RESTURANTS. MINUTES FROM THE NEW COMMUNITY CENTER AND THE HWY 404. WITH A SHORT DRIVE TO THE LAKE SIMCOE PARKS AND BEACHES, THE COMMUNITY OF WOODBURY TRAILS HAS IT ALL!

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

Closing Costs

Mortgage Amount
$799,992
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,973

Total Monthly Obligation

$4,409/mo
Mortgage $4,034
Monthly Loss $3,347
Principal$1,061
Interest$2,972
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.4%25
10-Year IRR
9.2%
Returns Index
14.0/ 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
$37,284/yr
NOI
$29,056/yr
Net Cash Flow
-$1,612/mo
Cash Margin
-51.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.8/ 100

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

Comparables

Properties near 147 Dovedale 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.