5040 Stonecrest Road, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

$699,000
5040 Stonecrest Road

$699,000

New
18d
DetachedBungalow

5040 Stonecrest Road, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

Total Monthly Obligation $3,553

Beds
3
Baths
3
Park
5
Sqft
1100-1500
DOM
18d
Score
19
Yield
4.8%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13861862
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-199.73 × 435.01 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$4,306 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Propane)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-Inground
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-To be agreed
Neighbourhood-9302 - Woodlawn/Maclarens Landing/Kilmaurs
Title-Residential Freehold

No agent assigned

An idyllic family retreat nestled amongst white pine; this rural residence has so much to offer! Charming curb appeal welcomes you to a unique bungalow along a sweeping driveway brings you home. Bright foyer with multiple aspect windows, leads to the cozy living room, boasts hardwood floors throughout. A well-organized kitchen with ample oak cabinetry, quartz counters and double s/s sink all graced by the vaulted ceiling and dramatic pot lights. A formal dining area with views over the rear gardens completes this area of the home. Follow to the primary bedroom oasis, a generous bedroom with access to the large, covered deck - enjoy your quiet time in this tranquil setting! A practical walk in closet, generous ensuite bathroom, complete with jacuzzi tub, separate shower and quartz counter vanity. The charming 2nd bedroom with a double closet is also on this level. Full family bathroom conveniently located. A pocket door to the well-appointed laundry, storage cupboards and access to the garage. Sun filled stairway to the lower level adds character. In the basement, a full-sized bedroom and bathroom complete with shower. Lovely rec room with multi use areas + inviting space for relaxed family evening, showcases the wood burning 'catalytic' fireplace. Plenty of storage. Rear yard will not disappoint - attractive covered porch for shade on hot days. Beautiful inground saltwater pool with entertainment sized deck also includes a hot tub and cooking area. Storage shed for the pool equipment, all fully enclosed with metal fencing. An enclosed dog run with access from the single car garage, which has insulated garage door. A further storage shed + oversized 'lean to' for easy access. Extensive gardens and picturesque woodland abound on this 1.99 acre property. Private and enchanting, just 9 mins to Stonecrest Elementary School. Bonus of exclusive access to the local MacLarens' Beach facilities, fee applies.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,553/mo
Mortgage $2,820
Monthly Loss $2,811
Principal$742
Interest$2,078
Property Tax$359
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,600/yr
NOI
$21,434/yr
Net Cash Flow
-$1,033/mo
Cash Margin
-36.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.4/ 100

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

Comparables

Properties near 5040 Stonecrest 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.