18 Rue Vanier Road, Tiny

$668,800
18 Rue Vanier Road

$668,800

New
29d
DetachedBungalow

18 Rue Vanier Road, Tiny

Total Monthly Obligation $3,250

Beds
3
Baths
2
Park
5
Sqft
700-1100
DOM
29d
Score
18
Yield
4.2%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-S13822060
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-77 × 129 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,121 (2025)
Parking-7 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Revel Realty Inc
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Metal
Foundation-Concrete Block
Sewer-Septic
Possession-flexible
Neighbourhood-Lafontaine
Title-Residential Freehold

No agent assigned

THE GEORGIAN BAY LIFESTYLE: Beach days. Forest trails. Bonfire nights. The best of country living in beautiful Tiny Township. Walk to Georgian Bay to play, boat, kayak or relax with over 2 km of walkable beach, or explore nearby Simcoe County Forest trails. Enjoy the shops, restaurants, bakery, parks and community amenities of Lafontaine, with Penetanguishene and Midland just a short drive away. THE HOME: Bright south-west exposure, raised bungalow with 2+1 bedrooms, 2-baths, and an open-concept main level, eat-in kitchen, dining walkout to the back deck and spacious lower-level family room with cozy gas fireplace. A third bedroom and full bath add flexibility for guests, family or a home office. THE SETTING: A beautifully landscaped corner lot with covered front porch, back deck, paved double driveway with parking for 6 and an oversized detached double garage. Decorative metal roofs on both the home and garage. THE DETAILS: Municipal water, Fibe high-speed internet available, easy-care flooring throughout, garden shed and plenty of storage. The oversized garage offers room for vehicles, toys, tools, hobbies or a workshop. THE POSSIBILITIES: Retire by the bay. Work from home. Raise a family. Spend summer evenings around the fire. This is a home that makes it easy to enjoy all of what you moved to Georgian Bay for.

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

Closing Costs

Mortgage Amount
$535,040
Land Transfer Taxes$9,851
Legal Fees (Est.)
$
Total cash required for closing$145,111

Total Monthly Obligation

$3,250/mo
Mortgage $2,698
Monthly Loss $2,540
Principal$710
Interest$1,988
Property Tax$177
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.7%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.8/ 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
$27,900/yr
NOI
$18,489/yr
Net Cash Flow
-$1,157/mo
Cash Margin
-49.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
24.6/ 100

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

Comparables

Properties near 18 Rue Vanier 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.