1117 Muriel Street, Innisfil

$785,000
1117 Muriel Street

$785,000

New
21d
Detached2-Storey

1117 Muriel Street, Innisfil

Total Monthly Obligation $3,936

Beds
3
Baths
4
Park
4
Sqft
1500-2000
DOM
21d
Score
18
Yield
4.5%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-N13856274
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-39.37 × 114.83 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$4,735.39 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-CV Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Alcona
Title-Residential Freehold

No agent assigned

Welcome to 1117 Muriel Street, the perfect family home in one of Innisfil's most sought-after neighbourhoods. Backing onto a peaceful field and park with no rear neighbours, this beautifully maintained 3-bedroom home with a finished basement offers the ideal blend of space, privacy, and community living. Step inside to soaring open-to-above ceilings in the living room, creating a bright and airy space filled with natural light. The functional main floor features a spacious eat-in kitchen overlooking the backyard, making it the perfect place for family meals and entertaining. Upstairs, retreat to the oversized primary suite, complete with a walk-in closet and a luxurious ensuite featuring a soaker tub. Two additional bedrooms provide plenty of room for a growing family. The finished basement adds valuable living space, ideal for a recreation room, home office, gym, or playroom, complete with a murphy bed for additional sleeping. Outside, enjoy summer evenings on the beautiful backyard deck in the fully fenced yard. Located just a short walk to the public school, this home is surrounded by a welcoming, family-friendly community where children can walk to school and play with neighbourhood friends. You're also just minutes from Innisfil Beaches, marinas, golf courses, parks, shopping, restaurants, and everyday amenities, with convenient access to commuter routes. An opportunity to own a beautiful family home in an unbeatable location where comfort, community, and outdoor living come together.

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

Closing Costs

Mortgage Amount
$628,000
Land Transfer Taxes$12,175
Legal Fees (Est.)
$
Total cash required for closing$170,675

Total Monthly Obligation

$3,936/mo
Mortgage $3,166
Monthly Loss $3,103
Principal$833
Interest$2,333
Property Tax$395
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,232/yr
NOI
$22,473/yr
Net Cash Flow
-$1,294/mo
Cash Margin
-44.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.4/ 100

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

Comparables

Properties near 1117 Muriel Street

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.