97 Warman Street, New Tecumseth

$759,900
97 Warman Street

$759,900

New
10d
Detached2-Storey

97 Warman Street, New Tecumseth

Total Monthly Obligation $3,879

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
10d
Score
19
Yield
5.1%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-N14032374
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-30.25 × 141.08 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,271 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP INCENTIVE REALTY INC.
Cooling-None
Laundry-No
Fireplace-Living Room
Pool-None
Facing-East
Exterior-Brick Front
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Alliston
Title-Residential Freehold

No agent assigned

Welcome to this spacious four-bedroom detached home offering 2,468 sq. ft. of finished above-grade living space, with an unfinished basement providing excellent potential for future additional living space. The main floor features, open-concept kitchen, living and dinette area, along with a separate formal dining room. Hardwood flooring and ceramic tile run throughout the main level stairs and upper hallway. N/gas fireplace in the living area. The home also offers convenient inside entry from the double-car garage. Upstairs, you'll find four generously sized bedrooms, including a spacious primary bedroom with its own 5pc en-suite bathroom. A second full 5 pc bathroom is conveniently located off the hallway for the remaining bedrooms. Please note: The property is currently tenant-occupied. A minimum of 24 hours' notice is required for all showings. Property is being sold in "as is, where is" condition with no representations or warranties by the Seller. Allow 72 hours irrevocable. Sellers schedules B to accompany all offers. Buyer to verify taxes, rental equipment, parking and any fees.

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

Closing Costs

Mortgage Amount
$607,920
Land Transfer Taxes$11,673
Legal Fees (Est.)
$
Total cash required for closing$165,153

Total Monthly Obligation

$3,879/mo
Mortgage $3,065
Monthly Loss $3,073
Principal$807
Interest$2,259
Property Tax$439
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.4/ 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
$38,484/yr
NOI
$24,865/yr
Net Cash Flow
-$993/mo
Cash Margin
-31.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.3/ 100

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

Comparables

Properties near 97 Warman 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.