1202 Leslie Drive, Innisfil

$659,000
1202 Leslie Drive

$659,000

New
8d
Detached2-Storey

1202 Leslie Drive, Innisfil

Total Monthly Obligation $3,358

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
8d
Score
20
Yield
5.3%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-N14080174
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-39.53 × 132.9 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,900 (2026)
Parking-3 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-SALERNO REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-45/60/TBA
Neighbourhood-Alcona
Title-Residential Freehold

No agent assigned

Presenting 1202 Leslie Drive! This Charming, All-Brick 2-Storey Home Features 3 Bedrooms, 1.1 Bathrooms, And Backs Onto Lush Mature Trees And Acres Of Tranquil Farm Fields. Offering Ample Parking And A Massive, Fully Fenced Private Backyard, It Is The Absolute Perfect Place To Start Out And Raise A Growing Family. The Main Floor Boasts A Bright Eat-In Kitchen With A Walk-Out To The Yard, A 2-Piece Powder Room, And A Spacious Great Room Ideal For Living And Dining. Upstairs, You Will Find 3 Spacious Bedrooms And A Full Family Bathroom. The Primary Bedroom Serves As A True Retreat, Complete With A Walk-In Closet. The Home Has Been Extensively Updated From Top To Bottom, Offering True Peace Of Mind. The Main And Upper Floors Feature Smooth Ceilings (Popcorn Removed 2024), Modern Ceiling Fans And Light Fixtures (2022), Updated Window Coverings (2022), And A Fresh, Neutral White Paint Palette (2024). The Staircase And Entire Upper Level Are Finished With Beautiful, Durable New Luxury Vinyl Plank Flooring (2025). The Eat-In Kitchen Comes Equipped With New Stainless Steel Appliances (2024), While Both Bathrooms Have Been Beautifully Refreshed. The Main Bath Features A Full 2025 Renovation With A New Tub, Modern Tiling, Shower, And Toilet, Complemented By An Updated Main-Floor Powder Room (2025). Major Mechanical And Structural Upgrades Include A New Furnace And AC (2024, Rental), A New Hot Water Tank (2026, Rental), New Gutters And Downspouts (2023), And A Resurfaced Asphalt Driveway (2023). The Basement Features A Freshly Redecorated Staircase, A Partially Finished Rec Room With New Ceiling Tiles (2026), And A New Clothes Dryer (2024). Step Outside To A Massive Backyard Blank Slate, Complete With A Custom Raised Vegetable Garden Planter (2023). Minutes From Walking Trails, Innisfil Beach, Schools, And Shopping! Just Move In And Enjoy!

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

Closing Costs

Mortgage Amount
$527,200
Land Transfer Taxes$9,655
Legal Fees (Est.)
$
Total cash required for closing$142,955

Total Monthly Obligation

$3,358/mo
Mortgage $2,658
Monthly Loss $2,659
Principal$700
Interest$1,959
Property Tax$325
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
21.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,788/yr
NOI
$22,909/yr
Net Cash Flow
-$749/mo
Cash Margin
-25.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.3/ 100

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

Comparables

Properties near 1202 Leslie Drive

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.