36 Samuel Crescent, Springwater

$1,100,000
36 Samuel Crescent

$1,100,000

New
9d
Detached2-Storey

36 Samuel Crescent, Springwater

Total Monthly Obligation $5,243

Beds
6
Baths
4
Park
4
Sqft
2500-3000
DOM
9d
Score
16
Yield
3.9%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-S14082994
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-41.99 × 141.27 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,166 (2025)
Parking-6 - Attached
Basement-Apartment, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Centre Vespra
Title-Residential Freehold

No agent assigned

Welcome to 36 Samuel Crescent, a beautifully upgraded home in the sought-after Stonemanor Woods community of Springwater, Rare find 4+2 bedrooms, 3.5 baths and a finished basement in law suite apartment. A charming covered front porch leads into a bright foyer, where the formal living room makes an immediate statement with a soaring 18-ft ceiling. The open-concept main floor centres on the great room, featuring a gas fireplace, a sweeping bow window and in ceiling speakers. The kitchen offers quartz countertops, an extended breakfast counter and a pantry, and flows into a sunny breakfast area with a walkout to the backyard. An additional office space complements the expansive living area, filled with natural light from large windows. A convenient powder room and direct interior access to the garage complete this well designed main level. Upstairs, the primary retreat boasts a bow window, a custom walk-in closet and a 5-pc ensuite with an oval soaker tub, glass shower and double vanity. Three generous bedrooms, one with a vaulted ceiling, a 4-pc main bath and convenient second-floor laundry finish the upper level. Quartz countertops in all bathrooms. The finished in-law basement apartment features 2 bedrooms, its own kitchen and a 3-pc bath,a comfortable living area ideal for extended family, guests. Step outside to a backyard gazebo with hardwired electrical service, overhead light and ceiling fan, wired fence lights on a dimmer switch, and pre-wiring for outdoor speakers, perfect for summer entertaining. Added peace of mind with hardwired Ring front door and driveway cameras and a whole-house water softener. Nestled in a family-friendly neighbourhood close to parks, trails, Snow Valley ski hill, golf courses and Barrie Hill Farms, with schools nearby and quick access to Barrie, shopping and Hwy 400.

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,243/mo
Mortgage $4,437
Monthly Loss $4,075
Principal$1,168
Interest$3,269
Property Tax$431
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.4%20
10-Year IRR
8.5%
Returns Index
11.3/ 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
$42,564/yr
NOI
$28,642/yr
Net Cash Flow
-$2,050/mo
Cash Margin
-57.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.4/ 100

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

Comparables

Properties near 36 Samuel 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.