1 SILVERSANDS Crescent, Wasaga Beach

$899,900
1 SILVERSANDS Crescent

$899,900

New
9d
DetachedBungalow-Raised

1 SILVERSANDS Crescent, Wasaga Beach

Total Monthly Obligation $4,368

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
9d
Score
16
Yield
3.5%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-S14033590
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-77.07 × 125 ft
Listed on site-Oct 14, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-16-30
Taxes-$4,358 (2025)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 B.J. ROTH REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-tbd
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Beautifully upgraded and meticulously maintained, this former model home combines stylish finishes with an incredible backyard retreat. The stunning open-concept kitchen features quartz countertops, soft-close cabinetry, custom shelving, and a built-in wine rack. It flows effortlessly into the inviting family room, which offers a gas fireplace, custom built-ins, and California shutters overlooking the covered back deck. The renovated primary ensuite boasts heated floors, a double quartz vanity, and a frameless glass shower. Enjoy the convenience of main-floor laundry with direct access to a heated double garage. Downstairs, the fully finished basement impresses with soaring 9-foot ceilings, large windows, a recreation/games area with a second gas fireplace, a wet bar, a guest bedroom, and a 3-piece bath. Step outside to your private, nearly quarter-acre oasis featuring a large deck, mature gardens with a 7-zone irrigation system, a Zen-inspired waterfall, and a hot tub. Enjoy absolute peace of mind with major updates, including new windows, doors, furnace, and A/C, plus recent 35-year shingles. Additional highlights include built-in speakers throughout (even in the garage), pot lights, a water softener, a reverse osmosis system, and an owned hot water heater. Exceptional quality and pride of ownership shine throughout this must-see property.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,368/mo
Mortgage $3,630
Monthly Loss $3,413
Principal$955
Interest$2,675
Property Tax$363
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.9%14
10-Year IRR
7.4%
Returns Index
8.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$31,836/yr
NOI
$19,794/yr
Net Cash Flow
-$1,980/mo
Cash Margin
-74.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.0/ 100

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

Comparables

Properties near 1 SILVERSANDS 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.