165 Wagner Crescent, Essa

$849,999
165 Wagner Crescent

$849,999

New
15d
Detached2 1/2 Storey

165 Wagner Crescent, Essa

Total Monthly Obligation $4,020

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
15d
Score
17
Yield
4.0%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-N13877166
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-30 × 115 ft
Listed on site-Oct 8, 2026
Style-2 1/2 Storey
Building Type-Detached
Taxes-$2,600 (2025)
Parking-5 - Attached
Basement-Unfinished
Heating-Forced Air (Electric)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Angus
Title-Residential Freehold

No agent assigned

Beautiful home located in a family friendly area surrounded by some of the best schools in the neighbourhood. This CARPET FREE 4 bedroom 3 bathroom detached home offers an open concept livingspace with rooms filled with natural sunlight. The property has recently been upgraded to Potlights, Hardwood floors and freshly painted throughout. Enjoy the white modern kitchen with granite counter top finish leading to the breakfast area to enjoy the views of the backyard that has been newly fenced. The unfinished basement has a great layout that can be converted to another living space and/or future apartment.Come take a look today and turn your dreams into reality. Great for first time home buyers , growing family , & investors!!!

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

Closing Costs

Mortgage Amount
$679,999
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,975

Total Monthly Obligation

$4,020/mo
Mortgage $3,429
Monthly Loss $3,118
Principal$902
Interest$2,526
Property Tax$217
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%22
10-Year IRR
8.9%
Returns Index
12.5/ 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
$33,720/yr
NOI
$23,248/yr
Net Cash Flow
-$1,491/mo
Cash Margin
-53.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.9/ 100

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

Comparables

Properties near 165 Wagner 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.