1339 Forest Street, Innisfil

$799,000
1339 Forest Street

$799,000

New
15d
DetachedBungalow-Raised

1339 Forest Street, Innisfil

Total Monthly Obligation $4,064

Beds
3
Baths
4
Park
4
Sqft
1500-2000
DOM
15d
Score
17
Yield
4.4%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-N13875940
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-40.02 × 146.32 ft
Listed on site-Oct 8, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$5,591 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK YORK GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Alcona
Title-Residential Freehold

No agent assigned

Rarely offered raised bungalow with walk-out basement backing onto lush greenspace! This exceptional home offers approximately 3,000+ sq ft of finished living space designed for comfort and versatility. The thoughtfully designed main floor features 2 spacious bedrooms, abundant natural lighting and a walk-out to an elevated deck overlooking tranquil greenspace...no neighbours behind. The expansive finished walk-out basement provides incredible additional living space with excellent in-law suite potential. Perfect for entertaining, multi-generational living, or those seeking the ideal blend of privacy and convenience in beautiful Alcona. Located just minutes to Lake Simcoe, beaches, parks, marinas, walking trails, shopping, restaurants, schools, and everyday amenities. Enjoy easy access to Innisfil Beach Park, the vibrant waterfront lifestyle of Friday Harbour Resort, golf courses, recreation facilities, and commuter routes including Highway 400. Experience the perfect balance of nature, privacy, and modern convenience in one of Innisfil's most desirable communities.

$
$
%
%
$
$
$
(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

$4,064/mo
Mortgage $3,223
Monthly Loss $3,216
Principal$848
Interest$2,375
Property Tax$466
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.2/ 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
$35,040/yr
NOI
$21,445/yr
Net Cash Flow
-$1,436/mo
Cash Margin
-49.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.6/ 100

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

Comparables

Properties near 1339 Forest 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.