25 Appalachian Trail, Wasaga Beach

$449,000
25 Appalachian Trail

$449,000

New
29d
Condo Townhouse2-Storey

25 Appalachian Trail, Wasaga Beach

Total Monthly Obligation $2,717

HausQ Valuation Report
Bed+Den
3+1
Baths
4
Park
1
Sqft
1400-1599
DOM
29d
Score
19
Yield
5.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Townhouse
MLS® Number-S13825460
Bed+Den-3+1
Bathrooms-4
Size-1400-1599 sqft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-11-15
Taxes-$3,135 (2025)
Maintenance-$444.45/mo
Locker-None
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX By The Bay Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Vinyl Siding
Possession-flexible
Neighbourhood-Wasaga Beach
Title-Residential Condo & Other

No agent assigned

Bright and airy 3 bdrm, 3 bath END UNIT condo in great neighbourhood known as New England Village close to all the new amenities in east Wasaga and close to the BEACH!. Enjoy your finished basement, MAIN FLOOR MASTER SUITE, inside entry from garage, open area on 2nd level to use as a den, office or extra sleeping area. Neutral decor, 5 appliances included, flexible possession date..

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,717/mo
Mortgage $1,811
Monthly Loss $2,240
Principal$477
Interest$1,335
Property Tax$261
Condo Fees$444
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.9%22
10-Year IRR
9.1%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$25,392/yr
NOI
$11,984/yr
Net Cash Flow
-$812/mo
Cash Margin
-38.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo61
Risk Index
28.2/ 100

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

Comparables

Properties near 25 Appalachian Trail

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.