18 North Garden Boulevard Lot 95, Scugog

$1,048,990
18 North Garden Boulevard Lot 95

$1,048,990

New
16d
Detached2-Storey

18 North Garden Boulevard Lot 95, Scugog

Total Monthly Obligation $4,606

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
16d
Score
18
Yield
3.9%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Detached
MLS® Number-E13871890
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-13.18 × 30.14 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Built-In
Basement-Walk-Out, Separate Entrance
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-4-5 months
Neighbourhood-Port Perry
Title-Residential Freehold

No agent assigned

Welcome to "The Blakely Elevation B" on Lot 95, a stunning 2,528 sq.ft. 2-storey home 4 bedroom - 4 bathroom built by Delpark Homes, situated on a premium lot in the charming community of Port Perry. This exceptional residence also features a highly desirable walk-out basement, offering endless potential for future living space, in-law accommodations, or recreational use. Designed with both elegance and functionality in mind, the main floor boasts a private library, perfect for a home office or quiet retreat-along with a separate dining room ideal for hosting formal gatherings. The heart of the home is the bright and open family room, seamlessly connected to the breakfast area, where patio doors lead to the backyard, creating a perfect flow for indoor-outdoor living. The kitchen is both stylish and practical, featuring a convenient breakfast bar for casual meals and entertaining. Upstairs, this home offers four spacious bedrooms to accommodate the whole family. The luxurious primary suite is a true retreat, complete with his and hers walk-in closets and a spa-inspired 5-piece ensuite. Bedrooms two and three share a well-appointed semi-ensuite 4-piece bathroom, while the fourth bedroom enjoys its own private 4-piece ensuite and walk-in closet-ideal for guests or older children seeking added privacy. The unfinished walk-out basement provides a blank canvas to customize to your needs. Combining thoughtful design, premium features, and an unbeatable location, this home offers an outstanding opportunity to enjoy modern living in a picturesque setting. The home isn't built yet, as the buyer you will have the opportunity to work with our Decor Specialist to select all interior colours and finishes to make this home your own. 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
$839,192
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,753

Total Monthly Obligation

$4,606/mo
Mortgage $4,231
Monthly Loss $3,493
Principal$1,113
Interest$3,118
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.0%29
10-Year IRR
9.7%
Returns Index
15.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$40,920/yr
NOI
$32,328/yr
Net Cash Flow
-$1,537/mo
Cash Margin
-45.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.6/ 100

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

Comparables

Properties near 18 North Garden Boulevard Lot 95

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.