3114 Innisfil Beach Road, Innisfil

$799,000
3114 Innisfil Beach Road

$799,000

New
24d
DetachedSidesplit 4

3114 Innisfil Beach Road, Innisfil

Total Monthly Obligation $4,034

HausQ Valuation Report
Beds
4
Baths
2
Park
7
Sqft
1100-1500
DOM
24d
Score
17
Yield
4.1%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N13842930
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-200 × 150 ft
Listed on site-Sep 29, 2026
Style-Sidesplit 4
Building Type-Detached
Age-51-99
Taxes-$5,231.22 (2026)
Parking-9 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-FARIS TEAM REAL ESTATE BROKERAGE
Cooling-None
Laundry-No
Fireplace-Wood
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-Flexible
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Top 5 Reasons You Will Love This Home: 1) Set on just over half an acre and surrounded by mature trees, this property offers plenty of outdoor space and privacy while still providing quick access to Highway 400 for an easy commute 2) Move in with confidence thanks to several valuable updates, including an upgraded stove, dishwasher, and eavestroughs, a newer furnace (2021), newer laminate flooring in the upper level bedrooms and hallway, basement flooring (2026), and windows approximately 11 years old 3) Make the most of summer at home with a peaceful yard and firepit creating the perfect backyard setting for relaxing, entertaining, and spending time with family and friends 4) Enjoy exceptional parking and storage with an attached two-car garage and a spacious driveway offering plenty of room for multiple vehicles 5) Ideally located just a short drive from South Barrie, golf courses, shopping, dining, and everyday amenities, while being just over an hour from Toronto. 1,309 above grade sq.ft. plus a partially finished basement.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,034/mo
Mortgage $3,223
Monthly Loss $3,186
Principal$848
Interest$2,375
Property Tax$436
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.6/ 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
$33,000/yr
NOI
$19,969/yr
Net Cash Flow
-$1,559/mo
Cash Margin
-56.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.5/ 100

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

Comparables

Properties near 3114 Innisfil Beach 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.