26 North Garden Boulevard Lot #93, Scugog

$1,128,990
26 North Garden Boulevard Lot #93

$1,128,990

New
16d
DetachedBungaloft

26 North Garden Boulevard Lot #93, Scugog

Total Monthly Obligation $4,929

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
16d
Score
17
Yield
3.5%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-E13871858
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-10.32 × 35.65 ft
Listed on site-Oct 7, 2026
Style-Bungaloft
Building Type-Detached
Age-New
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE CITIZEN REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-June 2027
Neighbourhood-Port Perry
Title-Residential Freehold

No agent assigned

Discover "The Stanley Elevation B" Lot 93, a 2,220 sq.ft. BUNGA-LOFT by Delpark Homes, perfectly positioned on a very large pie-shaped premium lot. This thoughtfully crafted home blends the ease of main-floor living with added space of a versatile upper loft, making it ideal for families, downstairs, or anyone seeking comfort without compromise. The main level showcases a spacious primary bedroom retreat, complete with a walk-in closet and a luxurious 5-piece ensuite. A second room on this level offers flexibility-perfect as an additional bedroom, guest suite, or private home office. Entertain effortlessly in the separate dining room, designed for formal gatherings, while the family-sized kitchen serves as the heart of the home with ample cabinetry and a convenient walk-out to the backyard. The open-concept family room flows seamlessly from the kitchen , creating a warm and living space for everyday living. Upstairs, the loft level adds even more versatility, featuring a third bedroom, with a walk-in closet, a full 4-piece bathroom, and a linen closet, ideal for guests or extended family, Situated in the charming community of Port Perry, and just moments from Lake Scugog, this home offers a perfect balance of tranquillity and lifestyle. Enjoy scenic waterfront views, local boutiques, dining, and year-round recreation in this picturesque setting. Home is under construction. Minutes from the picturesque Lake Scugog. IMPORTANT: The List Price has been adjusted to include the governments new "HST REBATE", some conditions apply.

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

Closing Costs

Mortgage Amount
$903,192
Land Transfer Taxes$19,055
Legal Fees (Est.)
$
Total cash required for closing$246,353

Total Monthly Obligation

$4,929/mo
Mortgage $4,554
Monthly Loss $3,731
Principal$1,198
Interest$3,356
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.7%22
10-Year IRR
8.7%
Returns Index
12.2/ 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
$39,156/yr
NOI
$30,740/yr
Net Cash Flow
-$1,992/mo
Cash Margin
-61.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
18.2/ 100

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

Comparables

Properties near 26 North Garden Boulevard Lot #93

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.