42 Willoughby Way, New Tecumseth

$820,000
42 Willoughby Way

$820,000

New
7d
Detached2-Storey

42 Willoughby Way, New Tecumseth

Total Monthly Obligation $4,062

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
7d
Score
17
Yield
4.0%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N14089466
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-31.98 × 109.89 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$4,550 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ZOLO REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Alliston
Title-Residential Freehold

No agent assigned

Welcome to this well-maintained, spacious, move-in-ready detached home in the prestigious Treetops Community. Perfectly fronting onto green Park and playground. The bright, open-concept main level is very convenient for everyday living, family gatherings, and relaxing, featuring a stylish brick wall with Napoleon gas fireplace, modern kitchen with Quartz countertops, an island and backsplash. Elegant finishes and lighting. The convenient second-floor layout offers 3 spacious bedrooms, 2 full bathrooms, and laundry room with a sink. Prof. finished basement offers a bright, spacious family/rec room with built-in custom wall units, large windows and workshop/storage area. The beautiful, west-oriented, fully fenced backyard, with a deck, garden beds, and stamped concrete patio, adds extra relaxing space. A custom-made garden shed provides extra space for garden equipment. It's the closest to the HWY 400 community in Alliston.

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

Closing Costs

Mortgage Amount
$656,000
Land Transfer Taxes$12,875
Legal Fees (Est.)
$
Total cash required for closing$178,375

Total Monthly Obligation

$4,062/mo
Mortgage $3,308
Monthly Loss $3,191
Principal$870
Interest$2,437
Property Tax$379
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 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
$33,000/yr
NOI
$20,650/yr
Net Cash Flow
-$1,587/mo
Cash Margin
-57.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.4/ 100

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

Comparables

Properties near 42 Willoughby Way

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.