1450 Davis Loop, Innisfil

$1,150,000
1450 Davis Loop

$1,150,000

New
15d
Detached2-Storey

1450 Davis Loop, Innisfil

Total Monthly Obligation $5,604

Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
15d
Score
15
Yield
3.5%
Cash on Cash
-9.1%
Cap Rate
2.6%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-N13878088
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-40.03 × 98.43 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,078.28 (2026)
Parking-4 - Attached
Basement-Unfinished, Walk-Out
Heating-Forced Air (Electric)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-Lefroy
Title-Residential Freehold

No agent assigned

Welcome to 1450 Davis Loop, a beautiful custom 2 storey home with a peaceful forest backdrop. Bright, modern interiors, ample upgrades and generous proportions create an inviting place to call home. The spacious kitchen opens onto a deck overlooking the backyard, while the basement has a walkout for you to enjoy outdoor living. A dedicated private office offers a quiet space to work or study. Relax beside your gas fireplace while taking in the stunning views of your private tree lined backyard. With four spacious bedrooms, 4 bathrooms, 10 foot ceilings on the main floor, 9 foot ceilings upstairs and pot lights throughout, this home pairs style, everyday comfort with the serenity of a private outdoor escape!

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

Closing Costs

Mortgage Amount
$920,000
Land Transfer Taxes$19,475
Legal Fees (Est.)
$
Total cash required for closing$250,975

Total Monthly Obligation

$5,604/mo
Mortgage $4,639
Monthly Loss $4,383
Principal$1,221
Interest$3,418
Property Tax$590
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.6%0
5-Year IRR
5.7%13
10-Year IRR
7.3%
Returns Index
7.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$40,104/yr
NOI
$24,515/yr
Net Cash Flow
-$2,596/mo
Cash Margin
-77.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.2/ 100

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

Comparables

Properties near 1450 Davis Loop

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.