26 Bedford Road, Georgina

$819,900
26 Bedford Road

$819,900

New
29d
DetachedBungalow

26 Bedford Road, Georgina

Total Monthly Obligation $4,147

Beds
3
Baths
2
Park
6
Sqft
1100-1500
DOM
29d
Score
16
Yield
4.1%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-N13827692
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-119.74 × 253 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,571 (2025)
Parking-8 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 B.J. ROTH REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle, Metal
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Sutton & Jackson's Point
Title-Residential Freehold

No agent assigned

Rare 1/2-acre lot on a quiet dead-end street, perfect for children and families, family-oriented neighbourhood with schools and waterfront parks nearby. This property has been constantly upgraded over the past ten years with the following improvements 2024, New refrigerator, Sump Pump, bathrooms, septic and exterior drainage plumbing. 2023, Refinished kitchen cabinets, Custom live edge ash kitchen shelves, and Water Softener. 2022, Attic Insulation upgraded to highest rating R60, New windows in the entire house, New Patio door and Garage Door Opener. 2021, New eco-certified laminate flooring in entire ground floor, Top to bottom paint job, including ceilings, Custom maple butcher block kitchen counters, Custom cedar railings, Custom oak closet doors in all bedrooms, Reverse Osmosis System and Updated electrical panel. 2017, Furnace and Steel Roof. Steps to Sibbald Point Provincial Park, Jackson's Point, La Salle Park & Beach, Willow Beach, 5 minutes to schools, churches, supermarkets, medical services, pharmacies, vet services etc. 20 mins to the 404. Creek at the back of the property, very private lot, next to treed municipality-controlled land. Extensive list of year-round recreation options, perfect for nature lovers or garden enthusiasts.

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

Closing Costs

Mortgage Amount
$655,920
Land Transfer Taxes$12,873
Legal Fees (Est.)
$
Total cash required for closing$178,353

Total Monthly Obligation

$4,147/mo
Mortgage $3,307
Monthly Loss $3,276
Principal$870
Interest$2,437
Property Tax$464
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$33,240/yr
NOI
$19,845/yr
Net Cash Flow
-$1,654/mo
Cash Margin
-59.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.0/ 100

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

Comparables

Properties near 26 Bedford Road

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.