60 Willow Landing Road, Springwater

$824,500
60 Willow Landing Road

$824,500

New
8d
DetachedBungalow-Raised

60 Willow Landing Road, Springwater

Total Monthly Obligation $4,004

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
8d
Score
17
Yield
4.2%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-S14083316
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-117.5 × 128 ft
Listed on site-Oct 15, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$3,634.48 (2025)
Parking-6 - Attached
Basement-Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FIRST CONTACT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-TBD
Neighbourhood-Midhurst
Title-Residential Freehold

No agent assigned

Midhurst bungalow on a large 117 foot wide lot on a lovely street in a fantastic community near Green Pine Park. Double garage with inside entry to the raised lower level provides in law capability with descent above grade windows, 4 car driveway. Open concept eat in kitchen overlooks living room, dining room, walk out doors to a nice deck and a private backyard amongst the trees. 3 bedrooms, two up, one down and 2 baths. 2210 sq ft finished. Rec room with gas fireplace, kitchenette, laundry, and storage down as well. Large mature treed level & usable lot on super quiet street. Septic was updated in 2010 and space for a pool if you want. Hardwood floors, windows, doors and garage doors have been replaced, shingles 2012, furnace Dec 2025, gutters, siding, soffits and deck replaced, upgraded insulation bats, 200 amp breaker panel. Midhurst community has nature trails, Willow Creek, pharmacy/general store, churches, school, community center, tennis & rink all these in the village. Golf & skiing nearby, Snow Valley minutes away.

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

Closing Costs

Mortgage Amount
$659,600
Land Transfer Taxes$12,965
Legal Fees (Est.)
$
Total cash required for closing$179,365

Total Monthly Obligation

$4,004/mo
Mortgage $3,326
Monthly Loss $3,128
Principal$875
Interest$2,451
Property Tax$303
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$34,428/yr
NOI
$22,851/yr
Net Cash Flow
-$1,422/mo
Cash Margin
-49.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.0/ 100

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

Comparables

Properties near 60 Willow Landing Road

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.