15 PORT ROYAL Trail, Wasaga Beach

$619,000
15 PORT ROYAL Trail

$619,000

Price Change
15d
DetachedBungalow

15 PORT ROYAL Trail, Wasaga Beach

Total Monthly Obligation $3,175

Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
15d
Score
20
Yield
5.2%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-S13877344
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-79.6 × 156.69 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$3,634 (2025)
Parking-6 - Attached
Basement-Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-Sotheby's International Realty Canada
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-60 Day Close preferred
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Space to grow and flexibility for the future in one of Wasaga Beach's established neighbourhoods. Set on a generous lot of approximately 10,495 sq. ft. on a quiet street off Blueberry Trail, this all-brick 3+2 bedroom home offers a double attached garage, ample driveway parking and a spacious backyard for gardening, entertaining and everyday enjoyment. The main level features three bedrooms and an updated four-piece bathroom. The finished walkout lower level adds two more bedrooms, a second kitchen, laundry and two separate entrances, creating a versatile layout suited to extended family, guests or potential income. The interior is ready for updating, giving buyers the opportunity to build equity and finish the home to their own style. A sealed driveway adds to the curb appeal. Location is a key part of the value here. Wasaga Beach Provincial Park's extensive trails are close by for hiking, Nordic skiing and snowshoeing, along with Georgian Bay's sandy shoreline, local shops, restaurants and schools. The community stays active year-round with the Wasaga Stars Arena, public library, festivals and live music. Looking ahead, the Town's Destination Wasaga Master Plan sets out a long-term vision for a vibrant four-season waterfront and downtown, with proposed enhancements to public spaces, boardwalks, cycling connections and cultural experiences. A large lot, a flexible layout and a community planning for its next chapter make this a strong opportunity for buyers who see potential. Seller notes the lower-level renovations were completed by a previous owner. Buyers to verify legal second-unit status with the Town of Wasaga Beach. Savvy buyers and investors will recognize the opportunity: a large lot, a flexible layout and a town actively investing in its future, with provincial backing.

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

Closing Costs

Mortgage Amount
$495,200
Land Transfer Taxes$8,855
Legal Fees (Est.)
$
Total cash required for closing$134,155

Total Monthly Obligation

$3,175/mo
Mortgage $2,497
Monthly Loss $2,518
Principal$657
Interest$1,840
Property Tax$303
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.2%37
10-Year IRR
10.7%
Returns Index
19.4/ 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
$32,052/yr
NOI
$20,713/yr
Net Cash Flow
-$771/mo
Cash Margin
-28.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.1/ 100

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

Comparables

Properties near 15 PORT ROYAL Trail

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.