86 Prunella Crescent, East Gwillimbury

$889,000
86 Prunella Crescent

$889,000

New
3d
Att/Row/Townhouse2-Storey

86 Prunella Crescent, East Gwillimbury

Total Monthly Obligation $4,353

Beds
3
Baths
3
Park
1
Sqft
2000-2500
DOM
3d
Score
17
Yield
4.3%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Att/Row/Townhouse
MLS® Number-N14100270
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-19.69 × 106.63 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,709.78 (2026)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-WANTHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Electric
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Holland Landing
Title-Residential Freehold

No agent assigned

Discover this beautifully presented 3-bedroom townhouse in the desirable community of East Gwillimbury! *2117 sq.ft. as per the builder's floor plan. This bright, east-facing home offers the perfect blend of modern style, quality finishes, and everyday comfort. Featuring 9-foot ceilings and oak engineered hardwood flooring on the main level, the home boasts a thoughtfully designed layout with spacious living and dining areas, ideal for both everyday living and entertaining. The kitchen showcases upgraded cabinetry, a convenient pantry, sleek Caesarstone quartz countertops, and a centre island with breakfast bar seating. Upgraded 12" x 24" porcelain tiles complement the foyer, kitchen, and breakfast area. The spacious primary bedroom features his-and-hers walk-in closets, while both additional bedrooms offer their own walk-in closets, providing ample storage throughout. Ideally situated close to parks, schools, shopping, restaurants, GO station, and everyday amenities, with convenient access to Highway 404. An exceptional opportunity for families, first-time homebuyers, or investors. *Some photos have been virtually staged.

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

Closing Costs

Mortgage Amount
$711,200
Land Transfer Taxes$14,255
Legal Fees (Est.)
$
Total cash required for closing$193,555

Total Monthly Obligation

$4,353/mo
Mortgage $3,586
Monthly Loss $3,410
Principal$944
Interest$2,642
Property Tax$392
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.5/ 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
$38,232/yr
NOI
$25,199/yr
Net Cash Flow
-$1,486/mo
Cash Margin
-46.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.9/ 100

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

Comparables

Properties near 86 Prunella Crescent

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.