27182 Woodbine Avenue, Georgina

$574,999
27182 Woodbine Avenue

$574,999

New
17d
DetachedBungalow

27182 Woodbine Avenue, Georgina

Total Monthly Obligation $2,996

Beds
3
Baths
1
Park
6
Sqft
700-1100
DOM
17d
Score
20
Yield
5.1%
Cash on Cash
-2.5%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-N13866014
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-52.96 × 182 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$3,614.99 (2026)
Parking-6 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-RE/MAX ALL-STARS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Historic Lakeshore Communities
Title-Residential Freehold

No agent assigned

Welcome to this charming bungalow just steps from the shores of Lake Simcoe! Offering three bedrooms and one bathroom, this cozy home is an excellent opportunity for first-time home buyers, downsizers, or investors. Enjoy your morning coffee on the front deck or unwind in the evening on the back deck overlooking the large, fully fenced backyard, perfect for children, pets, and entertaining. Move in and enjoy as-is, or renovate and customize to suit your style. Embrace lakeside living with easy access to the water for paddleboarding, kayaking, swimming, or simply relaxing while taking in the beautiful views. A fantastic opportunity to own an affordable home in a desirable lakeside community!

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

Closing Costs

Mortgage Amount
$459,999
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$2,996/mo
Mortgage $2,319
Monthly Loss $2,385
Principal$610
Interest$1,709
Property Tax$301
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,292/yr
NOI
$18,248/yr
Net Cash Flow
-$799/mo
Cash Margin
-32.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.668
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.0/ 100

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

Comparables

Properties near 27182 Woodbine 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.