923 Creekfront Way, Newmarket

$785,000
923 Creekfront Way

$785,000

New
2d
Condo Townhouse2-Storey

923 Creekfront Way, Newmarket

Total Monthly Obligation $4,082

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
2d
Score
17
Yield
4.4%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Townhouse
MLS® Number-N14104564
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,147.97 (2026)
Maintenance-$370/mo
Locker-None
Parking-2 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK YORK GROUP REALTY LTD.
Cooling-Other
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Vinyl Siding, Brick
Possession-/Tba
Neighbourhood-Gorham-College Manor
Title-Residential Condo & Other

No agent assigned

Beautiful Executive Townhome Backing Onto Bogart Pond & A Picturesque Ravine! Situated In An Exclusive, Quiet Enclave, This Home Offers A Bright, Open Concept Layout With Engineered Hardwood Floors. Updated Kitchen Featuring Quartz Countertops, Tile Backsplash, Stainless Steel Appliances & Breakfast Bar. Inviting Living Room With Walk-Out To A Private Balcony Overlooking The Forested Ravine! Spacious Bedrooms Including Primary Bedroom With 4-Piece Ensuite, Walk-In Closet & Juliette Balcony. Finished Basement Offers Additional Living Space With A Cozy Gas Fireplace & Walk-Out To A Private Patio. Freshly Painted Throughout With Direct Garage Access, Recently Updated Windows, Furnace & Hot Water Tank. Enjoy A Peaceful Community Surrounded By Walking Paths, Gardens & Beautiful Natural Scenery, All Just Minutes From The Highway, Magna Centre, Shopping, Transit & More - A Place To Call Home!

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

Closing Costs

Mortgage Amount
$628,000
Land Transfer Taxes$12,175
Legal Fees (Est.)
$
Total cash required for closing$170,675

Total Monthly Obligation

$4,082/mo
Mortgage $3,166
Monthly Loss $3,249
Principal$833
Interest$2,333
Property Tax$346
Condo Fees$370
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.8/ 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
$34,200/yr
NOI
$19,792/yr
Net Cash Flow
-$1,517/mo
Cash Margin
-53.2%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
20.3/ 100

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

Comparables

Properties near 923 Creekfront 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.