14 Shapira Avenue, Wasaga Beach

$599,900
14 Shapira Avenue

$599,900

New
4d
Detached2-Storey

14 Shapira Avenue, Wasaga Beach

Total Monthly Obligation $3,187

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
4d
Score
20
Yield
5.4%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Detached
MLS® Number-S14093330
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-33.58 × 91.96 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,702 (2026)
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-COMMITMENT REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-VACANT PROPERTY
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Beautiful 4 Bedrooms 4 Washrooms Detached house, Very close to Wasaga Beach, Tiles in the Hallway, Closet in the Hallway, Walk-In Closet in Master Bedroom, His/her Sink in Master Bedroom, Jack and Jill Bathroom attached with 2nd and 3rd Bedroom, Computer Area in Master Bedroom, Entrance from House to Garage, Entrance from Garage to Backyard

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,187/mo
Mortgage $2,420
Monthly Loss $2,550
Principal$637
Interest$1,783
Property Tax$392
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.3%37
10-Year IRR
10.8%
Returns Index
19.7/ 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
$32,640/yr
NOI
$20,174/yr
Net Cash Flow
-$739/mo
Cash Margin
-27.2%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 14 Shapira Avenue

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.