47 Lakeside Drive, Innisfil

$899,900
47 Lakeside Drive

$899,900

New
29d
DetachedBungaloft

47 Lakeside Drive, Innisfil

Total Monthly Obligation $4,513

HausQ Valuation Report
Beds
4
Baths
2
Park
8
Sqft
2000-2500
DOM
29d
Score
17
Yield
4.4%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-N13825562
Beds-4
Bathrooms-2
Size-2000-2500 sqft
Lot Size-100 × 151 ft
Listed on site-Sep 24, 2026
Style-Bungaloft
Building Type-Detached
Taxes-$6,100 (2026)
Parking-12 - Other
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-TBD
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

WATERFRONT COMMUNITY of INNISFIL | CUSTOM HOME | LARGE COUNTRY LOT | Escape the hustle of the city and relocate to this historical waterfront community of Innisfil! You'll be just minutes from Barrie and key commuter routes -including Hwy 11, Hwy 400 north to Cottage Country or south to the GTA - as well as convenient GO Train / Bus service. Enjoy walking distance to the shores of Lake Simcoe and everything Friday Harbour Resort has to offer. With access to four neighbourhood beaches, you can easily swim, launch your boat, fish, snowmobile, and golf. Innisfil Beach Park is also just minutes away! This custom home offers over 2,000 sq. ft. of living space, featuring four bedrooms, two bathrooms, and a heated detached double garage. The property is beautifully landscaped with perennial gardens and mature trees, offering tranquil views of Lake Simcoe. Situated on a large, fully fenced 100' x 151' country lot, you'll be close to schools, parks, recreation centres, shopping, everyday services, and both fine and casual dining. Welcome home to a waterfront community that perfectly blends relaxing cottage vibes with all the city amenities a busy household needs!

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,513/mo
Mortgage $3,630
Monthly Loss $3,558
Principal$955
Interest$2,675
Property Tax$508
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.3/ 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
$39,840/yr
NOI
$25,256/yr
Net Cash Flow
-$1,525/mo
Cash Margin
-45.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.4/ 100

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

Comparables

Properties near 47 Lakeside 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.