180 Steinway Drive, Scugog

$1,313,900
180 Steinway Drive

$1,313,900

New
23d
Detached2-Storey

180 Steinway Drive, Scugog

Total Monthly Obligation $5,788

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
23d
Score
15
Yield
3.0%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-E13846712
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-50 ft (front)
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$1,362.25 (2025)
Parking-4 - Attached
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-HOMEWISE REAL ESTATE
Cooling-Other
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Rolled
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Port Perry
Title-Residential Freehold

No agent assigned

Client RemarksBrand new build in a beautiful community in Port Perry! Be the first to live in this stunning 4 bedroom property with all of the features you dream of (including $50,000 of extras). The main floor is equipped with 9 foot ceilings, oversized windows, a chefs kitchen with a large breakfast bar, a spacious living and dining room with a cozy gas fireplace and a beautiful oak staircase winding up to your 2nd floor. The primary suite is incredibly spacious with an ensuite bathroom that includes a glass shower and a separate tub, plus, large walk in closet and a private balcony! The upstairs boasts 3 other spacious bedrooms, another 2 full washrooms. Not to mention your dream main floor laundry room. Let your imagination run wild with the spectacular basement space with high ceilings, tons of natural light and an awesome walkout to your backyard. Conveniently located in an established community, these lots are located off Union Street just west of Simcoe Street & south of Hwy 7. A beautiful and bustling new home community!

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

Closing Costs

Mortgage Amount
$1,051,120
Land Transfer Taxes$22,753
Legal Fees (Est.)
$
Total cash required for closing$287,033

Total Monthly Obligation

$5,788/mo
Mortgage $5,300
Monthly Loss $4,394
Principal$1,395
Interest$3,905
Property Tax$114
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.0%14
10-Year IRR
7.4%
Returns Index
8.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$39,300/yr
NOI
$29,508/yr
Net Cash Flow
-$2,841/mo
Cash Margin
-86.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.1/ 100

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

Comparables

Properties near 180 Steinway 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.