1518 Broderick Street, Innisfil

$1,239,900
1518 Broderick Street

$1,239,900

New
15d
Detached2-Storey

1518 Broderick Street, Innisfil

Total Monthly Obligation $5,942

Beds
4
Baths
4
Park
4
Sqft
3000-3500
DOM
15d
Score
15
Yield
3.2%
Cash on Cash
-10.0%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.5%
Property Type-Detached
MLS® Number-N13883738
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-60.89 × 122.5 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,787.44 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Welcome to this beautiful 2023-built home, barely lived in and showing like new. Freshly painted and situated on a premium fenced, pool-sized corner lot, this Fairway Elevation B model offers approximately 3,340 sq. ft. of well-designed living space with an abundance of natural light throughout.The home features approximately $250,000 in upgrades and is truly move-in ready. Features include 10 ft ceilings on the main floor and 9 ft ceilings in the basement, smooth ceilings throughout, carpet-free living, hardwood flooring, and large 24" x 24" tile flooring in key areas.The upgraded kitchen is equipped with Thermador appliances and high-end finishes. Additional highlights include an upgraded fireplace, a primary ensuite with a soaker tub and glass shower, and upgraded vanities throughout the home.Modern conveniences include AC, central vacuum, built-in speaker system with subwoofer, security alarm system with cameras, Tesla EV charger, remote garage door openers, in-ground sprinkler system, humidifier, internet extenders, pot lights inside and outside, light fixtures, California window shutters, propane BBQ outlet on the deck, and exterior Christmas light plug.The upgraded laundry room with custom cabinetry adds extra functionality. Millwork upgrades include upgraded baseboards, crown moulding, and wainscoting throughout the home.This well-maintained home sits on a bright corner lot with excellent exposure and is ready for immediate occupancy. This home is a must-see!

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

Closing Costs

Mortgage Amount
$991,920
Land Transfer Taxes$21,273
Legal Fees (Est.)
$
Total cash required for closing$270,753

Total Monthly Obligation

$5,942/mo
Mortgage $5,001
Monthly Loss $4,626
Principal$1,316
Interest$3,685
Property Tax$566
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.1%11
10-Year IRR
6.8%
Returns Index
6.9/ 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
$39,540/yr
NOI
$24,299/yr
Net Cash Flow
-$2,977/mo
Cash Margin
-90.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.6/ 100

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

Comparables

Properties near 1518 Broderick 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.