172 Silas Boulevard, Georgina

$568,000
172 Silas Boulevard

$568,000

New
18d
DetachedBungalow

172 Silas Boulevard, Georgina

Total Monthly Obligation $2,969

HausQ Valuation Report
Beds
2
Baths
1
Park
9
Sqft
1100-1500
DOM
18d
Score
21
Yield
5.5%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-N13860848
Beds-2
Bathrooms-1
Size-1100-1500 sqft
Lot Size-60.02 × 125.05 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,632.64 (2026)
Parking-10 - Detached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-iCloud Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Keswick North
Title-Residential Freehold

No agent assigned

This Charming 2 Bedroom Bungalow Offers Spacious, Updated, Open Concept Living, On A Premium, Mature 60 x 125 Ft Lot. It Has Vaulted Ceilings, Polished Hardwood Floors, a Modern Kitchen, And Open Concept Living. W/O to Back Deck Looking Out At Your Quiet Backyard. New Air Conditioner And New Furnace. Experience Comfort And Privacy In A Central Location, By Major Amenities, Lake Simcoe, And Hwy 404. Private Res. Beach Assoc. W/ Deeded Lake Front Access! Long Private Driveway Features For 9 Cars, Long Boat, Truck, And Trailer. New Roof 2025, Fully Painted Oct 2026, Central Air Conditioning and Heating. Brand New Owned Water Heater Tank.

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

Closing Costs

Mortgage Amount
$454,400
Land Transfer Taxes$7,835
Legal Fees (Est.)
$
Total cash required for closing$122,935

Total Monthly Obligation

$2,969/mo
Mortgage $2,291
Monthly Loss $2,366
Principal$603
Interest$1,688
Property Tax$303
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.1%2
5-Year IRR
10.8%41
10-Year IRR
11.3%
Returns Index
21.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$31,284/yr
NOI
$20,023/yr
Net Cash Flow
-$623/mo
Cash Margin
-23.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
27.9/ 100

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

Comparables

Properties near 172 Silas Boulevard

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.