225 Sunnybrae Avenue, Innisfil

$1,599,900
225 Sunnybrae Avenue

$1,599,900

New
22d
DetachedBungalow

225 Sunnybrae Avenue, Innisfil

Total Monthly Obligation $6,829

Beds
5
Baths
4
Park
7
Sqft
2500-3000
DOM
22d
Score
17
Yield
3.8%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-N13850066
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-66.77 × 164.8 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-0-5
Parking-10 - Built-In
Basement-Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-South
Exterior-Stone
Roof-Shingles
Foundation-Concrete
Sewer-Septic
Possession-Immed
Neighbourhood-Stroud
Title-Residential Freehold

No agent assigned

Custom-Built Home In One Of Innisfil's Most Sought-After Family Neighbourhoods. This Exceptional, Brand-New Bungalow Offers Refined Modern Living With Over 5,000 Sq. Ft. Of Finished Space, Beautifully Designed For Both Everyday Comfort And Elegant Entertaining. Soaring 9- Foot Ceilings On Both The Main Floor And Basement, Expansive Windows, And A Dramatic Skylight Above The Staircase Fill The Home With Natural Light. The Open-Concept Main Level Is Anchored By A Sophisticated Chef's Kitchen Featuring Premium Bertazzoni And Fulgor Milano Appliances, Quartz Countertops, Lit Display Cabinetry, A Large Centre Island, And A Seamless Walkout To The Covered Deck Overlooking The Inground Pool. The Private Office With Glass Door Provides The Ideal Work-From-Home Space, While The Family Room, Primary Suite, And Basement Rec Room Each Feature An Electric Fireplace For Added Warmth And Style. The Primary Retreat Offers A Spacious Walk-In Closet And Spa-Inspired Ensuite With Heated Floors. All Bathrooms Except The Powder Room Feature Heated Floors, Adding Comfort And Luxury Throughout. Finished Walk-Up Basement Is A Standout, With Massive Windows, High Ceilings, A Custom Wet Bar, And A Bright, Open Feel That Seamlessly Extends The Home's Main Living Experience. With Its Stone And Brick Exterior, Elegant Finishes, And Prime Location Less Than 15 Minutes From Friday Harbour Resort And Under 45 Minutes To Toronto, This Remarkable Home Delivers Luxury, Function, And Lifestyle In One Of Innisfil's Most Desirable Settings.

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

Closing Costs

Mortgage Amount
$1,279,920
Land Transfer Taxes$28,473
Legal Fees (Est.)
$
Total cash required for closing$349,953

Total Monthly Obligation

$6,829/mo
Mortgage $6,454
Monthly Loss $5,130
Principal$1,698
Interest$4,755
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.1%30
10-Year IRR
9.8%
Returns Index
16.1/ 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
$60,300/yr
NOI
$49,770/yr
Net Cash Flow
-$2,306/mo
Cash Margin
-45.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
16.1/ 100

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

Comparables

Properties near 225 Sunnybrae 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.