10 George Ellis Drive, Georgina

$928,800
10 George Ellis Drive

$928,800

New
9d
Detached2-Storey

10 George Ellis Drive, Georgina

Total Monthly Obligation $4,690

Beds
4
Baths
4
Park
3
Sqft
2000-2500
DOM
9d
Score
17
Yield
4.3%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N14034486
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-60.1 × 95.08 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$6,823.47 (2026)
Parking-5 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Other
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-30-60 days
Neighbourhood-Keswick North
Title-Residential Freehold

No agent assigned

Welcome to this beautiful and spacious 4 Bedroom & 4 Bathroom detached home in Keswick, one of Georgina's most desirable and family-friendly communities. This elegant and bright two-storey Treasure Hill-built home offers 2,331 sqft. of above-grade, plus an additional 784 sqft. of professionally finished lower-level living space. The main floor features an expansive living and dining area, along with a welcoming family room where a double-sided fireplace adds warmth and comfort. The modern open-concept kitchen features stainless steel appliances, quartz countertops and stylish soft-close cabinetry, connects to the sun-filled breakfast area with a walkout to the green backyard. A convenient side entrance provides easy access to the home. The upper level offers four generously sized bedrooms and convenient laundry. The luxurious primary suite features his-and-hers walk-in closets and a spa-inspired 5-piece ensuite. The professionally finished basement further extends the living space with a 2-piece bathroom, gym and theatre area, complete with rough-ins for speakers and TV cables. Ideally situated close to schools, scenic parks and trails, local amenities, 404 highway, walking distance to the Lake and beaches, new opened Terry Fox memorial park, this exceptional home offers comfortable family living in a prime Keswick location.

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

Closing Costs

Mortgage Amount
$743,040
Land Transfer Taxes$15,051
Legal Fees (Est.)
$
Total cash required for closing$202,311

Total Monthly Obligation

$4,690/mo
Mortgage $3,747
Monthly Loss $3,704
Principal$986
Interest$2,761
Property Tax$569
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.1/ 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
$40,164/yr
NOI
$24,824/yr
Net Cash Flow
-$1,678/mo
Cash Margin
-50.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.7/ 100

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

Comparables

Properties near 10 George Ellis 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.