47 Georgias Walk, Tay

$669,900
47 Georgias Walk

$669,900

New
24d
DetachedBacksplit 3

47 Georgias Walk, Tay

Total Monthly Obligation $3,346

Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
24d
Score
18
Yield
4.1%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-S13839488
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-48.78 × 195 ft
Listed on site-Sep 29, 2026
Style-Backsplit 3
Building Type-Detached
Age-16-30
Taxes-$3,229 (2025)
Parking-5 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-FARIS TEAM REAL ESTATE BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Victoria Harbour
Title-Residential Freehold

No agent assigned

Top 5 Reasons You Will Love This Home: 1) Rare trail-side setting backing directly onto the Tay Trail, providing a picturesque backdrop and immediate access to walking, cycling, and outdoor adventure 2) Exceptionally located in a sought-after neighbourhood with an unbeatable location, where schools, parks, and green spaces are all within easy walking distance 3) Breathtaking forest backdrop creating an extraordinary sense of privacy, while the walkout basement opens seamlessly to a picturesque outdoor retreat surrounded by mature trees, where daylilies, tiger lilies, hostas, ferns, and roses add vibrant colour throughout the season and enhance the natural beauty of the property 4) Chef-worthy kitchen equipped with stainless-steel appliances, a gas range, and a built-in microwave, creating the perfect space to cook, gather, and entertain 5) Designed for today's lifestyle, this flexible layout includes a bright family room, a private home office, and a second bedroom with access to a secluded upper level deck. 1,032 above grade sq.ft. plus a finished basement.

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

Closing Costs

Mortgage Amount
$535,920
Land Transfer Taxes$9,873
Legal Fees (Est.)
$
Total cash required for closing$145,353

Total Monthly Obligation

$3,346/mo
Mortgage $2,702
Monthly Loss $2,635
Principal$711
Interest$1,991
Property Tax$269
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%19
10-Year IRR
8.5%
Returns Index
11.0/ 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
$27,600/yr
NOI
$17,111/yr
Net Cash Flow
-$1,276/mo
Cash Margin
-55.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.8/ 100

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

Comparables

Properties near 47 Georgias Walk

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.