106 Laurendale Avenue, Georgina

$969,000
106 Laurendale Avenue

$969,000

New
24d
Detached2-Storey

106 Laurendale Avenue, Georgina

Total Monthly Obligation $4,771

HausQ Valuation Report
Beds
3
Baths
3
Park
4
Sqft
2000-2500
DOM
24d
Score
17
Yield
4.2%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-N13839948
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-45 × 89 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,848 (2025)
Parking-6 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-West
Exterior-Stone, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Keswick South
Title-Residential Freehold

No agent assigned

Welcome To This Amazing Home Located In The Desirable Simcoe Landing Neighborhood With No Sidewalk -4Car Parking And Stone Landscaping * Beautiful Backyard Retreat For Entertaining With High End Stone Landscaping, Heated Salt Water Pool With Waterfall For You And Your Family To Enjoy On Hot Summer Days And Cooler Evenings * Spacious Formal Living And Dining Rooms Combined Which Connects To The Kitchen Through A Butler's Pantry With Granite Counters And Custom Cabinets * High-End Eat-In Custom Kitchen With Granite Counters, Gas Stove And Centre Island * Breakfast Area With W/O To Deck And Backyard Oasis * Generous Sized Bedrooms For The Growing Family * Primary Bedroom With W/I Closet And 4pc Ensuite * Conveniently Located2nd Floor Laundry With Sink, Cabinets And Window * Furnace (2025) * This Perfect Location Is Minutes ToHwy404, Shopping, Groceries, Schools, All Amenities * Don't Let This Gem Get Away!

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

Closing Costs

Mortgage Amount
$775,200
Land Transfer Taxes$15,855
Legal Fees (Est.)
$
Total cash required for closing$211,155

Total Monthly Obligation

$4,771/mo
Mortgage $3,909
Monthly Loss $3,742
Principal$1,029
Interest$2,880
Property Tax$487
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.7%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.7/ 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
$41,076/yr
NOI
$26,620/yr
Net Cash Flow
-$1,690/mo
Cash Margin
-49.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.6/ 100

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

Comparables

Properties near 106 Laurendale Avenue

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.