1312 Bayview Drive, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

$849,900
1312 Bayview Drive

$849,900

New
15d
Detached2-Storey

1312 Bayview Drive, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

Total Monthly Obligation $4,303

Beds
5
Baths
4
Park
6
Sqft
2000-2500
DOM
15d
Score
17
Yield
4.5%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13878766
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-60.31 × 101.15 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,991.6 (2026)
Parking-6 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REMAX BOARDWALK REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-TBD
Neighbourhood-9301 - Constance Bay
Title-Residential Freehold

No agent assigned

Open House Sun 2PM-4PM | Welcome to 1312 Bayview Drive, where waterfront living meets the comfort of a beautifully updated home in Constance Bay! Offering 5 bedrooms, 3.5 bathrooms and extensive upgrades throughout the last two years, this home feels brand new! From the moment you arrive, the peaceful setting and spacious driveway set the tone for what's inside. Step into a grand entrance featuring a beautiful staircase and an inviting living room with vaulted ceilings, oversized windows and warm finishes. The main floor offers a convenient powder room with laundry, an office that can double as a bedroom and a stunning new kitchen complete with quartz countertops, new appliances and a large island. And the kitchen's standout feature? A pot filler above the stove! A little everyday luxury you never knew you needed until you have one. With a formal dining room and additional space for a family room or casual dining area, there's plenty of room to entertain or enjoy everyday life. Two separate walkouts lead to the wraparound deck, making indoor and outdoor living effortless. Upstairs, an open overlook with a cozy reading nook offers the perfect spot to unwind while enjoying the natural light. Three generously sized bedrooms and a full bathroom lead to the spacious primary retreat, complete with a private balcony, walk-in closet and luxurious five-piece ensuite with soaker tub and separate shower. The finished basement offers even more possibilities with a bedroom, full bathroom, kitchenette and recreation room, perfect for potential in-law accommodations or a teenager's dream retreat! Major updates include windows, furnace&A/C (2024), new flooring and so much more! But the real magic happens outside. Enjoy direct waterfront access, the potential to create your own sandy beach and a shed equipped with hydro. Spend your mornings watching the water, afternoons entertaining on the deck and evenings relaxing in the hot tub. Waterfront living at its finest, welcome home!

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,303/mo
Mortgage $3,428
Monthly Loss $3,400
Principal$902
Interest$2,526
Property Tax$499
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.6/ 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
$38,400/yr
NOI
$24,068/yr
Net Cash Flow
-$1,423/mo
Cash Margin
-44.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.0/ 100

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

Comparables

Properties near 1312 Bayview Drive

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.