89 Lockerbie Crescent, Collingwood

$849,900
89 Lockerbie Crescent

$849,900

New
21d
Detached2-Storey

89 Lockerbie Crescent, Collingwood

Total Monthly Obligation $4,314

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
21d
Score
50
Yield
8.2%
Cash on Cash
11.5%
Cap Rate
7.1%
5Y IRR
24.9%
10Y IRR
22.4%
Property Type-Detached
MLS® Number-S13868686
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-35.17 × 131.45 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,130 (2025)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal LePage RCR Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Collingwood
Title-Residential Freehold

No agent assigned

POWER OF SALE. IMMEDIATE POSSESSION. Stunning all-brick two-storey home in Mountain Croft Subdivision. This Abbey 2 model is 2625 sq ft and has a large pie shaped lot and room for parking. This residence features four spacious bedrooms plus upstairs office loft and two and a half baths. The family room offers a gas fireplace and beautiful hardwood flooring. Main floor den offers a great space for you to work from home. Fully fenced yard, 9' ceilings,

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,314/mo
Mortgage $3,428
Monthly Loss $3,412
Principal$902
Interest$2,526
Property Tax$511
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.1%52
Cash-on-Cash
6.0%27
5-Year IRR
20.6%93
10-Year IRR
19.2%
Returns Index
58.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
50/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$69,732/yr
NOI
$52,129/yr
Net Cash Flow
$916/mo
Cash Margin
15.8%54
Cash Flow Index
53.8/ 100
Risk Profile
Weight: 20%
DSCR
1.2752
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
34.7/ 100

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

Comparables

Properties near 89 Lockerbie 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.