453 Mooney Crescent, Orillia

$715,000
453 Mooney Crescent

$715,000

New
2d
DetachedSidesplit

453 Mooney Crescent, Orillia

Total Monthly Obligation $3,676

HausQ Valuation Report
Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
2d
Score
20
Yield
5.5%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Detached
MLS® Number-S14104466
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 205.64 ft
Listed on site-Oct 21, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$5,008.63 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE QUEST
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Tucked away near the end of a quiet dead-end street and just steps from the canal, this bright and welcoming home is located in one of Orillia's most desirable neighbourhoods. Featuring 3 bedrooms and 1 bathroom upstairs, plus 2 bedrooms and 1 bathroom in the basement, there is plenty of space for the whole family. The main level offers a bright, spacious open-concept layout. Downstairs, enjoy a large family room complete with a gas fireplace. Step outside to the fully fenced backyard and enjoy the beautiful 2025 deck, creating a great space for summer BBQs, relaxing, and gathering with family and friends. Just minutes from the canal, boat launch, parks, restaurants, and Highway 11, making it easy to enjoy everything Orillia has to offer. A fantastic opportunity to settle into a welcoming neighbourhood in an amazing location!

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

Closing Costs

Mortgage Amount
$572,000
Land Transfer Taxes$10,775
Legal Fees (Est.)
$
Total cash required for closing$155,275

Total Monthly Obligation

$3,676/mo
Mortgage $2,884
Monthly Loss $2,918
Principal$759
Interest$2,125
Property Tax$417
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.9%2
5-Year IRR
11.0%43
10-Year IRR
11.4%
Returns Index
22.4/ 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
$39,000/yr
NOI
$25,591/yr
Net Cash Flow
-$751/mo
Cash Margin
-23.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7411
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
24.0/ 100

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

Comparables

Properties near 453 Mooney 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.