471 Willis Drive, Oakville

$3,275,000
471 Willis Drive

$3,275,000

New
8d
Detached2-Storey

471 Willis Drive, Oakville

Total Monthly Obligation $14,910

Beds
6
Baths
5
Park
6
Sqft
3500-5000
DOM
8d
Score
16
Yield
3.8%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-W14084648
Beds-6
Bathrooms-5
Size-3500-5000 sqft
Lot Size-61 × 123 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$15,895.94 (2026)
Parking-8 - Built-In
Basement-Full, Finished, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-1020 - WO West
Title-Residential Freehold

No agent assigned

An exceptional custom-built residence where timeless architecture, bespoke detailing and modern luxury meet in one of Oakville's most coveted neighbourhoods. Offering 3,527 sqft above grade plus an expansive finished lower level. Landscaped gardens and a driveway w/ interlocking borders lead to a covered porch. A grand open-to-above foyer. A private office features custom library cabinetry. A dramatic circular architectural feature crowned by a domed skylight fills the home's heart w/ natural light. Tiles imported from Spain and wainscotting reflect European-inspired elegance. A coffered ceiling elevates formal dining. The two-tone kitchen pairs illuminated glass-front cabinetry and a contrasting island w/ coordinated counters and backsplash, Wolf, Sub-Zero and Miele appliances, and Waterstone fixtures. A butler's pantry w/ prep sink. The great room's soaring ceiling and expansive windows create a gathering space enhanced by a gas fireplace. Wainscotting and integrated lighting accent the staircase to the skylit upper gallery. Four bedrooms feature 9-ft ceilings, including a primary retreat w/ fireplace, W/I closet and spa-inspired ensuite w/ heated floors, freestanding tub, glass shower and double vanity. A second bedroom has its own ensuite. Upper laundry features custom tiles. The lower level offers 9-ft ceilings, large windows, a rec area, an additional living area w/ the home's third gas fireplace, 5th & 6th bedrooms and heated bathroom floors. A walk-up leads to a fenced backyard w/ an additional patio, custom patio stonework and covered patio w/ wood-finished ceiling, pot lights and gas BBQ connection. A high-ceiling garage has a third door for rear vehicle access; a mudroom adds storage. Smart-home features include Sonos, cameras, Ring doorbell and biometric entry, plus irrigation, EV charger and steam humidifier. Close to Downtown Oakville, Lake Ontario, Bronte Harbour, Coronation Park, Glen Abbey Golf Club, schools, shopping, dining, GO, QEW, 403 & 407.

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

Closing Costs

Mortgage Amount
$2,620,000
Land Transfer Taxes$68,350
Legal Fees (Est.)
$
Total cash required for closing$724,850

Total Monthly Obligation

$14,910/mo
Mortgage $13,210
Monthly Loss $11,434
Principal$3,476
Interest$9,734
Property Tax$1,325
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
9.1%
Returns Index
13.4/ 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
$126,000/yr
NOI
$93,004/yr
Net Cash Flow
-$5,460/mo
Cash Margin
-52.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
12.7/ 100

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

Comparables

Properties near 471 Willis Drive

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.