282 Reg Harrison Trail, Newmarket

$1,638,800
282 Reg Harrison Trail

$1,638,800

New
8d
Detached2-Storey

282 Reg Harrison Trail, Newmarket

Total Monthly Obligation $7,685

Beds
4
Baths
4
Park
4
Sqft
3000-3500
DOM
8d
Score
14
Yield
2.9%
Cash on Cash
-10.8%
Cap Rate
2.3%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Detached
MLS® Number-N14083576
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-54.13 × 111.55 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$8,390.42 (2025)
Parking-6 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Glenway Estates
Title-Residential Freehold

No agent assigned

Welcome to this stunning executive home in prestigious Glenway Estates, built in 2022 and offering approximately 3,325 sq ft of luxurious living space with 4 bedrooms and 4 bathrooms * Showcasing exceptional craftsmanship, upgraded finishes and pot lights throughout, this beautifully appointed home combines elegance, functionality and modern design * Impressive main floor features a private library/bonus room, perfect for a home office or additional living space, seamlessly connected to the formal dining room, ideal for entertaining * Elegant walk-through servery complete with bar fridge, custom cabinetry, designer backsplash and premium countertops provides style and convenience * Spectacular chef's kitchen features extensive cabinetry, panelled refrigerator, built-in oven, countertop 6-burner gas range, pot filler, custom countertops and backsplash, plus a large centre island with breakfast bar * Bright open-concept breakfast area walks out to the fully fenced backyard and deck * The impressive great room features coffered ceilings, a gas fireplace and oversized windows overlooking the backyard * Luxurious primary retreat features an incredible oversized dressing room, along with a stunning 5-piece ensuite with premium finishes, double sinks, stand-up shower and elegant freestanding tub * Second bedroom features a walk-in closet and private 3-piece ensuite, while the third and fourth bedrooms are generously sized and share a Jack-and-Jill bathroom * Unfinished basement includes permit and approved drawings from the Town of Newmarket for a 2-bedroom, 2-bath suite with kitchen, laundry and separate entrance, offering exceptional future potential (See attached permit and floor plan) * Fully fenced backyard with deck provides the perfect setting for outdoor entertaining and family enjoyment * Located in sought-after Glenway Estates, close to parks, trails, schools, Upper Canada Mall and Newmarket GO Station * Some photos have been digitally emhanced

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

Closing Costs

Mortgage Amount
$1,311,040
Land Transfer Taxes$29,251
Legal Fees (Est.)
$
Total cash required for closing$358,511

Total Monthly Obligation

$7,685/mo
Mortgage $6,610
Monthly Loss $5,945
Principal$1,740
Interest$4,871
Property Tax$699
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.8%0
5-Year IRR
4.7%10
10-Year IRR
6.5%
Returns Index
6.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$48,288/yr
NOI
$30,569/yr
Net Cash Flow
-$4,063/mo
Cash Margin
-101.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.8/ 100

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

Comparables

Properties near 282 Reg Harrison Trail

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.