479 Heddle Crescent, Newmarket

$788,800
479 Heddle Crescent

$788,800

New
15d
Semi-Detached 2-Storey

479 Heddle Crescent, Newmarket

Total Monthly Obligation $3,926

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
15d
Score
19
Yield
5.0%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.1%
Property Type-Semi-Detached
MLS® Number-N13879044
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-22.47 × 114.83 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,431 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE EAGLE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Stonehaven-Wyndham
Title-Residential Freehold

No agent assigned

The Perfect 3 Bedroom, 3 Bathroom Semi-Detached In the Sought-After Stonehaven-Wyndham Community * Offering Over 1,600 Sq Ft Of Total Living Space * Freshly Painted Main & Upper Levels * Brand-New Broadloom Throughout Hallways, Stairs & Bedrooms * Premium Red Brick Exterior * Covered Front Porch & Extended Wooden Entry Deck * Functional Open-Concept Layout by Great Gulf Homes * Sun-Filled Kitchen w/ Breakfast Area & Walk-Out to Backyard * Dedicated Dining Area & Separate Entertainment/Living Space * Finished Basement Features a Generously-Size Family Room Open-To-Below Staircase Design * Primary Suite w/ Walk-In Closet & Ensuite * Fully Fenced Private Backyard w/ Custom Deck & Water Feature * Direct Garage Access to the Main Floor * Upgraded Door Hardware Throughout * A/C Owned (2022) * Furnace Owned (2022) * Tankless Water Heater Owned(2022) * Located in a High-Demand Newmarket Neighbourhood Close to Top Schools, Parks, Shopping & Transit And Hwy 404 * A Must See!

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

Closing Costs

Mortgage Amount
$631,040
Land Transfer Taxes$12,251
Legal Fees (Est.)
$
Total cash required for closing$171,511

Total Monthly Obligation

$3,926/mo
Mortgage $3,182
Monthly Loss $3,089
Principal$837
Interest$2,345
Property Tax$369
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$39,132/yr
NOI
$26,288/yr
Net Cash Flow
-$991/mo
Cash Margin
-30.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
22.3/ 100

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

Comparables

Properties near 479 Heddle Crescent

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.