87 Edgewood Crescent, Scugog

$774,500
87 Edgewood Crescent

$774,500

New
15d
DetachedBungalow

87 Edgewood Crescent, Scugog

Total Monthly Obligation $3,919

Beds
2
Baths
1
Park
4
Sqft
1100-1500
DOM
15d
Score
19
Yield
4.9%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-E13876732
Beds-2
Bathrooms-1
Size-1100-1500 sqft
Lot Size-60 × 270 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,034.9 (2025)
Parking-5 - Attached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER - R.M.R. REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Wood
Pool-None
Facing-West
Exterior-Aluminum Siding, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-60-90 Days
Neighbourhood-Rural Scugog
Title-Residential Freehold

No agent assigned

Welcome to 87 Edgewood Crescent, a charming waterfront bungalow nestled in the sought-after Sunrise Beach community of Port Perry! Situated on an impressive 60 x 270 ft lot along the shores of beautiful Lake Scugog, this 2-bedroom, 1-bathroom home offers the perfect blend of peaceful lakeside living, privacy and convenience. Imagine waking up to breathtaking east-facing sunrises, enjoying your morning coffee overlooking the water, or spending warm summer days relaxing on your private deck. Surrounded by mature trees and offering an abundance of outdoor space, this property is the perfect escape from the hustle and bustle of everyday life. Inside, you'll find a comfortable and functional layout, complete with an upgraded gas furnace and central air conditioning for year-round comfort. Two storage sheds equipped with hydro provide plenty of additional space for tools, outdoor equipment and seasonal storage. As part of the Sunrise Beach community, residents also enjoy access to a beautifully maintained private park and beach just minutes away, with an annual fee of only $70 covering maintenance and insurance. Conveniently located approximately 10 minutes from downtown Port Perry, shopping, major routes and Port Perry Hospital, you'll enjoy the tranquility of waterfront living without sacrificing everyday conveniences. Whether you're searching for a year-round residence, a weekend getaway or an opportunity to create your dream lakeside retreat, this property offers endless possibilities to make it your own. Your slice of waterfront paradise awaits! **Additional Information:** Septic last pumped September 2026.

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

Closing Costs

Mortgage Amount
$619,600
Land Transfer Taxes$11,965
Legal Fees (Est.)
$
Total cash required for closing$168,365

Total Monthly Obligation

$3,919/mo
Mortgage $3,124
Monthly Loss $3,097
Principal$822
Interest$2,302
Property Tax$420
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$37,800/yr
NOI
$24,485/yr
Net Cash Flow
-$1,084/mo
Cash Margin
-34.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
22.0/ 100

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

Comparables

Properties near 87 Edgewood 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.