1659 Emberton Way, Innisfil

$1,125,000
1659 Emberton Way

$1,125,000

Price Change
29d
Detached2-Storey

1659 Emberton Way, Innisfil

Total Monthly Obligation $5,569

Beds
5
Baths
5
Park
2
Sqft
3500-5000
DOM
29d
Score
15
Yield
3.5%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-N13824254
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-49 × 114 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$7,876 (2025)
Parking-4 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-CMI REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick Veneer
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Experience Luxury Living at Belle Aire Shores! Just moments from the shimmering shores of Lake Simcoe, this magnificent 3,600+ sq. ft. residence is a true masterpiece. The heart of the home is a gourmet chef's kitchen that offers peaceful, unobstructed views of lush green space. The main level impresses with soaring 10ft ceilings, while the versatile walk-out basement features 9ft ceilings and a full 4-piece bath. The upper level is thoughtfully designed with five spacious bedrooms, including two Jack & Jill suites and a primary retreat with a modern 5-piece ensuite. Situated in a prime Innisfil location near top-tier schools, parks, and easy highway access, this home is a rare opportunity to own a true showstopper.

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

Closing Costs

Mortgage Amount
$900,000
Land Transfer Taxes$18,975
Legal Fees (Est.)
$
Total cash required for closing$245,475

Total Monthly Obligation

$5,569/mo
Mortgage $4,538
Monthly Loss $4,375
Principal$1,194
Interest$3,344
Property Tax$656
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.5%12
10-Year IRR
7.1%
Returns Index
7.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$39,600/yr
NOI
$23,264/yr
Net Cash Flow
-$2,599/mo
Cash Margin
-78.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.2/ 100

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

Comparables

Properties near 1659 Emberton 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.