128 Village Gate Drive, Wasaga Beach

$678,000
128 Village Gate Drive

$678,000

New
20d
Detached2-Storey

128 Village Gate Drive, Wasaga Beach

Total Monthly Obligation $3,451

HausQ Valuation Report
Beds
4
Baths
3
Park
1
Sqft
1500-2000
DOM
20d
Score
20
Yield
5.1%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.2%
Property Type-Detached
MLS® Number-S13859312
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-31.99 × 100.89 ft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$4,096.75 (2025)
Parking-2 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/BAYVIEW REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/TBD
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

**NO**POTL FEES = monthly savings $$** Welcome to a true freehold home in Georgian Sands Golf course community with premium lot facing the golf course and pond. This MOVE-IN ready tranquil home is a rare gem, beautiful 4-beds, 3-baths offers contemporary, bright and spacious open concept w/9ft ceiling on main, upgraded kitchen featuring Quartz counter top, modern under-mount sink and hardware, custom tile backsplash, under-cabinet lighting and built-in microwave. Custom feature wall and upgraded flooring throughout the home with no carpet in sight with premium hardwood staircase designed for entertaining or relaxing. AC & water softener are included for your comfort along with all ELFs &window covering. Washer&dryer conveniently located on 2nd & custom closet in primary. Basement is equipped with rough-in and enlarged windows providing the perfect opportunity to create a customized space. Outdoor gas line for bbq hookup. This exceptional property is a must see as it is one of the few homes in the area w/o POTL FEES, adding to its unique appeal and pride of ownership.

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

Closing Costs

Mortgage Amount
$542,400
Land Transfer Taxes$10,035
Legal Fees (Est.)
$
Total cash required for closing$147,135

Total Monthly Obligation

$3,451/mo
Mortgage $2,735
Monthly Loss $2,732
Principal$720
Interest$2,015
Property Tax$341
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,344/yr
NOI
$22,313/yr
Net Cash Flow
-$875/mo
Cash Margin
-30.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.4/ 100

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

Comparables

Properties near 128 Village Gate Drive

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.