39 Marilyn Avenue S, Wasaga Beach

$1,599,999
39 Marilyn Avenue S

$1,599,999

New
28d
DetachedBungalow-Raised

39 Marilyn Avenue S, Wasaga Beach

Total Monthly Obligation $7,526

Beds
4
Baths
4
Park
9
Sqft
2500-3000
DOM
28d
Score
14
Yield
3.0%
Cash on Cash
-10.7%
Cap Rate
2.3%
5Y IRR
7.2%
10Y IRR
8.1%
Property Type-Detached
MLS® Number-S13827858
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-100 × 261.07 ft
Listed on site-Sep 25, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-0-5
Taxes-$8,366.43 (2026)
Parking-12 - Attached
Basement-Separate Entrance, Full, Unfinished, Development Potential, Walk-Out
Heating-Forced Air (Propane)
Brokerage-RE/MAX HALLMARK PEGGY HILL GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

DESIGNED WITH INTENTION, FINISHED WITHOUT COMPROMISE! Architecturally distinctive and exceptionally well executed, this custom 2022 raised bungalow brings a level of design and craftsmanship that is immediately apparent, from its stone-and-timber exterior to the vaulted great room overlooking a beautifully treed 0.6-acre lot on a quiet cul-de-sac. Exposed wood beams and oversized windows frame the great room, where a gas fireplace with stone surround extending to the ceiling creates a dramatic focal point and multiple walkouts to the covered deck. The kitchen is equally considered, pairing extensive matte black cabinetry with quartz countertops, a matching quartz backsplash, integrated wall ovens and an oversized island with concealed storage beneath the seating. A hidden walk-in butler's pantry adds an appliance garage, prep sink, built-in bar fridge, wine storage and shelving. Engineered hardwood with custom floor vents runs throughout, joined by remote blinds in most rooms, surround sound through the principal living areas, covered deck, primary bedroom and ensuite, and a comprehensive security system for added peace of mind. The primary suite features a tray ceiling, walkout to the deck and an oversized walk-in closet with custom organizers, while the 4-piece ensuite is finished with heated floors and a private water closet. Three additional bedrooms complete the main level, including one with a private 4-piece ensuite and walk-in closet, while another features its own walk-in closet with semi-ensuite access to the 3-piece bath. An oversized mudroom adds custom built-ins, garage access and a secondary laundry hookup. The heated and insulated triple-car garage has hoist-height bays, while the lower level offers two walkouts, an epoxy floor and framing with rough-ins in place for excellent in-law potential, including space planned for a kitchen, living area, bedroom and bathroom.

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

Closing Costs

Mortgage Amount
$1,279,999
Land Transfer Taxes$28,475
Legal Fees (Est.)
$
Total cash required for closing$349,975

Total Monthly Obligation

$7,526/mo
Mortgage $6,454
Monthly Loss $5,828
Principal$1,698
Interest$4,756
Property Tax$697
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
4.8%10
10-Year IRR
6.6%
Returns Index
6.5/ 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
$48,000/yr
NOI
$30,334/yr
Net Cash Flow
-$3,926/mo
Cash Margin
-98.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.9/ 100

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

Comparables

Properties near 39 Marilyn Avenue S

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.