51 Waverley Heights, Tay

$1,199,000
51 Waverley Heights

$1,199,000

New
25d
DetachedBungalow

51 Waverley Heights, Tay

Total Monthly Obligation $5,211

Beds
3
Baths
3
Park
6
Sqft
1500-2000
DOM
25d
Score
15
Yield
2.8%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-S13833802
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-131.23 × 229.49 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Parking-9 - Attached
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EXPERIENCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-90+ days
Neighbourhood-Waverley
Title-Residential Freehold

No agent assigned

Discover elevated estate living in Waverley Heights with this stunning new executive bungalow offering 1,986 sq. ft. of beautifully planned living space. Featuring 3 bedrooms, 2.5 bathrooms, a walkout basement and an impressive triple-car garage, this home blends modern luxury with the space and tranquility of country living. Inside, soaring vaulted ceilings and an open-concept design create a bright, spacious feel, complemented by hardwood flooring, quartz countertops, custom cabinetry and a generous primary suite. Buyers who purchase early enough in the construction process may also have the opportunity to select finishes and add their own personal touch. Set within the sought-after Waverley Heights estate community, you'll enjoy peaceful surroundings while remaining conveniently connected to Barrie, Midland, Orr Lake, Mount St. Louis Moonstone and Highway 400. Want to create something uniquely yours? Buyers also have the option to select from available lots within Waverley Heights and work with the builder to create a custom home suited to their needs. Built by a respected local builder with over 40 years of experience and backed by a full Tarion Warranty for added peace of mind. Purchase price is plus HST. Eligible buyers may qualify for an HST rebate, providing potential savings on their new home purchase.

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,211/mo
Mortgage $4,836
Monthly Loss $3,939
Principal$1,273
Interest$3,564
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.7%13
10-Year IRR
7.2%
Returns Index
7.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$33,672/yr
NOI
$25,805/yr
Net Cash Flow
-$2,686/mo
Cash Margin
-95.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.0/ 100

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

Comparables

Properties near 51 Waverley Heights

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.