1526 Farrow Crescent, Innisfil

$878,000
1526 Farrow Crescent

$878,000

New
15d
Detached2-Storey

1526 Farrow Crescent, Innisfil

Total Monthly Obligation $4,399

Beds
4
Baths
4
Park
3
Sqft
2000-2500
DOM
15d
Score
17
Yield
4.3%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N13876868
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-36 × 114.83 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,789.07 (2026)
Parking-5 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE FRONTIER REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Welcome To This Beautifully Renovated 2,300 Sq Ft Family Home In The Desirable Belle Aire Shores Community Of Innisfil. Offering 4 Spacious Bedrooms And 4 Bathrooms (3 Full Washrooms On Second Level), This Carpet-Free Home Features Hardwood Flooring, Smooth Ceilings And Pot Lights On Both The Main And Second Floors, And A Bright, Open-Concept Layout Designed For Modern Family Living. The Main Floor Showcases 9 Ft Ceilings, And Wainscoting Through The Main Hallway. The Updated Powder Room Features A New Vanity, While The Spacious Kitchen Offers Stainless Steel Appliances, Granite Counters, A Large Centre Island Perfect For Entertaining And A Sun-Filled Breakfast Area With A Large Window And Sliding Glass Doors. Open To The Family Room. Making Your Way To The Second Level, A Generous Linen Closet On The Staircase Landing Provides Excellent Additional Storage. Upstairs Features 3 Full Bathrooms And 4 Spacious Bedrooms. The Generous Primary Bedroom With Large Walk In Closet Offers A Renovated 5-Piece Ensuite With Free Standing Tub, And Large Frameless Glass Shower. While The Impressive Second Bedroom Feels Like A Second Primary Suite With Vaulted Ceilings And Its Own Private 4-Piece Ensuite. Two Additional Well-Appointed Bedrooms With Access To A Shared Semi-Ensuite Bathroom. And A Large Upper-Level Laundry Room With A Window. The Unspoiled Basement Offers Excellent Future Potential, Including The Possibility Of A Separate Entrance From The Garage And Potential Rental Income Of Approximately $2,300/Month. Steps To The Brand-New Margaretta Park Featuring A Splash Pad, Accessible Playground And Trails, And Approximately 10 Minutes To Innisfil Beach Park. Close To Schools, Shopping And Amenities With Convenient Access To GO Transit. A Beautifully Updated, Move-In Ready Home In A Sought-After Lakeside Community.

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

Closing Costs

Mortgage Amount
$702,400
Land Transfer Taxes$14,035
Legal Fees (Est.)
$
Total cash required for closing$191,135

Total Monthly Obligation

$4,399/mo
Mortgage $3,542
Monthly Loss $3,467
Principal$932
Interest$2,610
Property Tax$482
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.1/ 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
$37,548/yr
NOI
$23,504/yr
Net Cash Flow
-$1,583/mo
Cash Margin
-50.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.5/ 100

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

Comparables

Properties near 1526 Farrow Crescent

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.