1417 Maple Way, Innisfil

$525,000
1417 Maple Way

$525,000

New
25d
DetachedBungalow

1417 Maple Way, Innisfil

Total Monthly Obligation $2,794

HausQ Valuation Report
Beds
2
Baths
1
Park
5
Sqft
700-1100
DOM
25d
Score
20
Yield
5.3%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-N13836130
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-150 × 100 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$3,616.7 (2025)
Parking-5 - Detached
Basement-None
Heating-Forced Air (Propane)
Brokerage-FARIS TEAM REAL ESTATE BROKERAGE
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-Immediate
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Top 5 Reasons You Will Love This Home: 1) A charming home full of character, highlighted by beautiful exposed beams that add warmth, texture, and timeless appeal throughout the space 2) Ideally located just moments from the shores of Lake Simcoe, this property offers the convenience of being only steps away from the water, enhanced by access to beaches, perfect for enjoying peaceful lakeside living, swimming, and sunset strolls 3) Detached workshop and a well-sized storage building provide exceptional versatility, offering ample space for hobbies, projects, equipment, or all your storage needs 4) Private hot tub just steps from the house creating an inviting space to unwind, soak, and enjoy peaceful evenings under the stars 5) Large double lot offering incredible potential for builders and investors, with ample space to expand or create your ideal outdoor retreat. 779 fin.sq.ft.

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

Closing Costs

Mortgage Amount
$420,000
Land Transfer Taxes$6,975
Legal Fees (Est.)
$
Total cash required for closing$113,475

Total Monthly Obligation

$2,794/mo
Mortgage $2,118
Monthly Loss $2,237
Principal$557
Interest$1,560
Property Tax$301
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$27,900/yr
NOI
$16,993/yr
Net Cash Flow
-$702/mo
Cash Margin
-30.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
28.6/ 100

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

Comparables

Properties near 1417 Maple 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.