20 Downer Crescent, Wasaga Beach

$928,900
20 Downer Crescent

$928,900

New
28d
DetachedSidesplit 3

20 Downer Crescent, Wasaga Beach

Total Monthly Obligation $4,564

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
28d
Score
16
Yield
3.8%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-S13827508
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-89.99 × 134.05 ft
Listed on site-Sep 25, 2026
Style-Sidesplit 3
Building Type-Detached
Taxes-$5,300 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Truly outstanding and meticulously maintained, this move-in-ready home is nestled in the sought-after Marlwood Golf & Country Club community in one of Simcoe County's most desirable towns. From the moment you arrive, you'll appreciate the curb appeal and pride of ownership throughout. The custom kitchen serves as the heart of the home, complemented by KitchenAid Appliances and thoughtfully updated finishes. Featuring an open concept living area and a large primary bedroom with ensuite. The lower level offers additional living space, with an additional bedroom, bathroom and living space with a cozy gas fireplace, while heated floors in the front entryway and lower bathroom add a touch of everyday luxury. Extensively updated for peace of mind, including roof (2022), furnace (2022), triple-pane windows (2016), air conditioner (2018), owned hot water heater (2017), extra attic insulation (2018), and KitchenAid appliances (2018). Outside, enjoy a fully fenced backyard featuring mature trees, a composite deck (2022), in-ground sprinkler system, beautiful large mature trees, two garden sheds, and rear gate access ideal for storing boats, trailers, or recreational equipment. Additional features include inside entry from the garage, recently resealed driveway, exceptional energy efficiency with low average utility costs, there is nothing left to do but move in and enjoy! Enjoy the perfect blend of small-town charm and modern convenience, just minutes from the shores of Georgian Bay while benefiting from exciting local growth, including a new high school, Costco, restaurants, shopping, and everyday amenities. The time is now to move in and enjoy!

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

Closing Costs

Mortgage Amount
$743,120
Land Transfer Taxes$15,053
Legal Fees (Est.)
$
Total cash required for closing$202,333

Total Monthly Obligation

$4,564/mo
Mortgage $3,747
Monthly Loss $3,578
Principal$986
Interest$2,761
Property Tax$442
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.5%16
10-Year IRR
7.8%
Returns Index
9.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$35,064/yr
NOI
$21,758/yr
Net Cash Flow
-$1,934/mo
Cash Margin
-66.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.6/ 100

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

Comparables

Properties near 20 Downer Crescent

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.