813 Lake Drive E, Georgina

$1,337,888
813 Lake Drive E

$1,337,888

New
2d
Detached2-Storey

813 Lake Drive E, Georgina

Total Monthly Obligation $6,487

Beds
3
Baths
3
Park
5
Sqft
2000-2500
DOM
2d
Score
14
Yield
2.8%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.4%
Property Type-Detached
MLS® Number-N14102780
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-49.7 × 84.55 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$8,584.47 (2026)
Parking-5 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-HOMELIFE FRONTIER REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Sutton & Jackson's Point
Title-Residential Freehold

No agent assigned

Welcome To Luxury Lakefront Living On Lake Simcoe! Nestled In The Heart Of Jackson's Point, This Stunning Custom-Built Waterfront Home Offers The Perfect Blend Of Modern Design, Comfort, And Breathtaking Views. Featuring 3 Spacious Bedrooms And 3 Bathrooms. The Main Floor Showcases Heated Floors Throughout, A Bright Open-Concept Layout, And A Spacious Living Room Anchored By A Cozy Electric Fireplace. The Designer Kitchen Is Complete With Premium Appliances, A Large Centre Island, And Seamlessly Flows Into The Dining Area, Where Two Large Windows Frame Panoramic Views Of Lake Simcoe. Step Outside To The 240 Sq. Ft Covered Porch The Perfect Place To Enjoy Your Morning Coffee Or An Evening Nightcap While Watching The Sunset Over The Water. A Main Floor Bedroom Offers Flexibility For Guests Or A Home Office. The Striking Floating Staircase Leads To The Second Level Where Two Luxurious Primary Retreats Each Feature Their Own Private Ensuite Bathroom, Walk-In Closet, 120 Sq. Ft Balcony, And Unobstructed Lake Views Creating A Resort-Style Experience Every Day. Outside, Enjoy Your Own Private Waterfront Oasis Complete With A Dock Offering Direct Access To The Sandy Shoreline, Perfect For Swimming, Boating, And All Your Favorite Water Activities. The Charming Boathouse Is Equipped With A Sauna, Creating The Ultimate Space To Relax After A Day On The Lake. Located In Sought-After Jackson's Point, Just Minutes To Marinas, Golf Courses, Restaurants, Parks, Schools, Local Amenities, The Briars Resort And Just 20 Minutes To HWY404. This One-Of-A-Kind Waterfront Retreat Offers Four Seasons Of Luxury Living On Beautiful Lake Simcoe.

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

Closing Costs

Mortgage Amount
$1,070,310
Land Transfer Taxes$23,233
Legal Fees (Est.)
$
Total cash required for closing$292,311

Total Monthly Obligation

$6,487/mo
Mortgage $5,397
Monthly Loss $5,067
Principal$1,420
Interest$3,977
Property Tax$715
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.2%0
5-Year IRR
3.7%8
10-Year IRR
5.8%
Returns Index
5.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$38,052/yr
NOI
$21,162/yr
Net Cash Flow
-$3,633/mo
Cash Margin
-114.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.6/ 100

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

Comparables

Properties near 813 Lake Drive E

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.