1087 Elm Road, Innisfil

$739,900
1087 Elm Road

$739,900

New
8d
DetachedBungalow

1087 Elm Road, Innisfil

Total Monthly Obligation $3,599

HausQ Valuation Report
Beds
2
Baths
2
Park
6
Sqft
700-1100
DOM
8d
Score
18
Yield
4.1%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-N14085246
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-40.94 × 140.77 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$2,870 (2026)
Parking-6 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Unknown
Foundation-Concrete Block
Sewer-Sewer
Possession-TBA
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Welcome to this charming 2-bedroom, 2-bathroom detached bungalow, nestled on a beautiful, private, tree-lined corner lot just a five-minute walk from the shores of Lake Simcoe, the beach and boat launch. Surrounded by mature trees and lush greenery, this inviting home offers a peaceful, cottage-like setting with the comfort of year-round living. Enjoy a spacious wooden deck, perfect for outdoor dining, entertaining or simply relaxing in the fresh air. The property also features a detached garage, two private driveways and ample parking. Located in a quiet lakeside neighbourhood, with easy access to swimming, boating, fishing and other outdoor activities. **An excellent investment opportunity with a proven track record of generating strong Airbnb rental income.** Whether you're looking for a year-round residence, a weekend getaway or an income-generating investment property, this home offers an exceptional opportunity to enjoy the Lake Simcoe lifestyle!

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

Closing Costs

Mortgage Amount
$591,920
Land Transfer Taxes$11,273
Legal Fees (Est.)
$
Total cash required for closing$160,753

Total Monthly Obligation

$3,599/mo
Mortgage $2,985
Monthly Loss $2,813
Principal$785
Interest$2,199
Property Tax$239
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.8%
Returns Index
12.3/ 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
$30,456/yr
NOI
$20,040/yr
Net Cash Flow
-$1,315/mo
Cash Margin
-51.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.6/ 100

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

Comparables

Properties near 1087 Elm 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.