11 Hawthorne Drive, Innisfil

$199,900
11 Hawthorne Drive

$199,900

New
28d
DetachedBungalow

11 Hawthorne Drive, Innisfil

Total Monthly Obligation $1,181

HausQ Valuation Report
Beds
2
Baths
1
Park
2
Sqft
700-1100
DOM
28d
Score
82
Yield
12.9%
Cash on Cash
33.5%
Cap Rate
11.8%
5Y IRR
43.6%
10Y IRR
39.8%
Property Type-Detached
MLS® Number-N13827572
Beds-2
Bathrooms-1
Size-700-1100 sqft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Detached
Parking-2 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-RARE REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Community
Facing-South
Exterior-Aluminum Siding
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Alcona
Title-Residential Freehold

No agent assigned

Welcome to Sandycove Acres, a sought-after Parkbridge adult lifestyle land lease community!This well-maintained 2bedroom, 1-bath bungalow offers comfortable one-level living with a bright, open layout and tasteful neutral decor throughout. Relax in the sunroom with a walkout to the private deck, perfect for enjoying your morning coffee or entertaining family and friends.Recent updates include a furnace (2018), central air conditioner (2021), and newer windows, providing peace of mind for years to come.Enjoy an active, low-maintenance lifestyle with access to three recreation centres, two heated outdoor pools, fitness facilities, walking trails, clubs, social activities, and an on-site shopping plaza. Conveniently located just minutes from Barrie, Lake Simcoe, shopping, golf, restaurants, and Highway 400, this welcoming community offers everything you need to enjoy retirement living at its best. Move in, relax, and start enjoying the Sandycove lifestyle! Fee Breakdown:$996.45 + Taxes(Site) $54.21 +Taxes(Home) $92.58 =$1143.24/Monthly

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

Closing Costs

Mortgage Amount
$159,920
Land Transfer Taxes$1,724
Legal Fees (Est.)
$
Total cash required for closing$43,204

Total Monthly Obligation

$1,181/mo
Mortgage $806
Monthly Loss $969
Principal$212
Interest$594
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
9.4%84
Cash-on-Cash
21.1%94
5-Year IRR
33.4%100
10-Year IRR
30.6%
Returns Index
94.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
82/ 100
Good•Buy

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$25,848/yr
NOI
$18,763/yr
Net Cash Flow
$757/mo
Cash Margin
35.2%98
Cash Flow Index
98.3/ 100
Risk Profile
Weight: 20%
DSCR
1.9494
LTV Ratio
80.0%18
Vacancy Buffer
7.8 mo98
Risk Index
70.0/ 100

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

Comparables

Properties near 11 Hawthorne 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.