21153 Dalton Road, Georgina

$739,000
21153 Dalton Road

$739,000

New
9d
DetachedBungalow

21153 Dalton Road, Georgina

Total Monthly Obligation $3,592

HausQ Valuation Report
Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
9d
Score
18
Yield
4.2%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-N14032612
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-54 × 100 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,835 (2026)
Parking-4 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-BRAD J. LAMB REALTY 2016 INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60/90 Days
Neighbourhood-Sutton & Jackson's Point
Title-Residential Freehold

No agent assigned

Rare Opportunity Less Than A Minute Walk From The Shores Of Lake Simcoe In The Heart Of Jackson's Point! Enjoy The Best Of Lakeside Living With Marinas, Parks, Shops, Cafés And Scenic Waterfront Access Just A Short Walk From Your Door. This Exceptional Property Presents Outstanding Value For End Users, Investors And Builders Alike. Whether You're Looking To Enjoy The Existing Home, Generate Rental Income, Or Explore Future Redevelopment Opportunities, The Possibilities Are Endless. An Even Rarer Opportunity Exists To Purchase The Adjacent Property Behind, Creating The Potential For Enhanced Future Building Opportunities. Conveniently Located Just Minutes To Schools, Golf, Healthcare And Everyday Amenities, This Is A Unique Chance To Secure A Prime Piece Of Real Estate In One Of Georgina's Most Desirable Lakeside Communities.

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

Closing Costs

Mortgage Amount
$591,200
Land Transfer Taxes$11,255
Legal Fees (Est.)
$
Total cash required for closing$160,555

Total Monthly Obligation

$3,592/mo
Mortgage $2,981
Monthly Loss $2,808
Principal$784
Interest$2,196
Property Tax$236
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$31,104/yr
NOI
$20,659/yr
Net Cash Flow
-$1,259/mo
Cash Margin
-48.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.8/ 100

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

Comparables

Properties near 21153 Dalton Road

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.