170 Alfred Smith Way, Newmarket

$999,000
170 Alfred Smith Way

$999,000

New
3d
DetachedBungalow-Raised

170 Alfred Smith Way, Newmarket

Total Monthly Obligation $4,883

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
3d
Score
16
Yield
3.9%
Cash on Cash
-7.1%
Cap Rate
3.0%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-N14096610
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-45.01 × 85.3 ft
Listed on site-Oct 20, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-16-30
Taxes-$5,744.03 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Woodland Hill
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained & thoughtfully updated raised bungalow, offering a spacious & inviting layout designed for comfortable everyday living & effortless entertaining. The main level offers a bright combined living & dining room with large windows & hardwood flooring, creating a warm & elegant setting.The kitchen is both stylish & functional, with quartz countertops, a breakfast bar, pantry & stainless steel appliances. The adjoining breakfast area provides a lovely space for casual dining & offers walkout access to the large deck, extending the living space outdoors.The generous main floor primary bedroom provides a peaceful retreat, complete with a walk-in closet and luxurious 5-piece ensuite. Enjoy double sinks, a freestanding tub & glass-enclosed shower with built-in bench, rain shower head & handheld shower.The lower level offers exceptional versatility with three additional bedrooms, each with above-grade windows, along with a generous family room complete with gas fireplace & durable vinyl flooring. An updated laundry room with folding counter, shelving & closet provides added convenience & excellent storage.Outside, enjoy a fully fenced backyard with a large deck, established gardens & storage shed-an inviting setting for relaxing, entertaining or enjoying the outdoors. Conveniently located within walking distance of schools, public transit, shopping, restaurants & everyday amenities, this welcoming home offers a wonderful combination of style, comfort and functionality. Updates: 2024: A/C, Front Door & Garage Door Opener. 2022: Bathrooms, Laundry Room, Pot lights in Living/Diningroom, Tile Floors, Appliances, Shingles & Attic Insulation

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,883/mo
Mortgage $4,030
Monthly Loss $3,823
Principal$1,060
Interest$2,969
Property Tax$479
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$38,868/yr
NOI
$24,737/yr
Net Cash Flow
-$1,968/mo
Cash Margin
-60.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.0/ 100

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

Comparables

Properties near 170 Alfred Smith 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.