118 Percy Crescent, Scugog

$449,900
118 Percy Crescent

$449,900

New
21d
DetachedBungalow

118 Percy Crescent, Scugog

Total Monthly Obligation $2,531

HausQ Valuation Report
Beds
4
Baths
1
Park
8
Sqft
1100-1500
DOM
21d
Score
47
Yield
8.8%
Cash on Cash
12.6%
Cap Rate
7.3%
5Y IRR
25.8%
10Y IRR
23.2%
Property Type-Detached
MLS® Number-E13854544
Beds-4
Bathrooms-1
Size-1100-1500 sqft
Lot Size-100 × 150.05 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,094 (2025)
Parking-10 - Detached
Basement-None
Heating-Baseboard (Electric)
Brokerage-Right At Home Realty
Cooling-None
Laundry-No
Fireplace-Propane
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Septic
Possession-Flexible
Neighbourhood-Rural Scugog
Title-Residential Freehold

No agent assigned

The perfect opportunity for builders, and investors looking to purchase property in the sought-after area of Scugog. This prime, scenic property with a great view and access to Lake Scugog offers the potential to save on development fees. Located in a mature desirable area, surrounded by established homes, nature, and the quiet charm the area is known for. Take advantage of this opportunity while it's available. Whether you're planning a custom build or buying for future development, this is a great chance to secure a property that's becoming increasingly hard to find in the area. A property with real potential. The existing home requires structural repairs, offering the option to start fresh with a new custom build. Located on a school bus route. Minutes to downtown Port Perry. Close to shopping, schools, rec centre, churches and marina. Lots of possibilities. Property being sold in "as is" condition. No warranties

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,531/mo
Mortgage $1,815
Monthly Loss $2,053
Principal$478
Interest$1,337
Property Tax$341
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.0%50
Cash-on-Cash
5.4%24
5-Year IRR
20.2%92
10-Year IRR
18.9%
Returns Index
56.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
47/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$39,600/yr
NOI
$27,046/yr
Net Cash Flow
$439/mo
Cash Margin
13.3%42
Cash Flow Index
41.6/ 100
Risk Profile
Weight: 20%
DSCR
1.2449
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
43.8/ 100

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

Comparables

Properties near 118 Percy 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.