1119 Poplar Drive, Innisfil

$499,000
1119 Poplar Drive

$499,000

New
24d
DetachedBungalow

1119 Poplar Drive, Innisfil

Total Monthly Obligation $2,633

HausQ Valuation Report
Beds
1
Baths
1
Park
6
Sqft
700-1100
DOM
24d
Score
21
Yield
5.4%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
14.0%
Property Type-Detached
MLS® Number-N13837794
Beds-1
Bathrooms-1
Size-700-1100 sqft
Lot Size-50 × 150 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,937.91 (2026)
Parking-4 - None
Basement-None
Heating-Other (Electric)
Brokerage-HOMELIFE/BAYVIEW REALTY INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Living Room
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Block
Sewer-Holding Tank
Possession-TBA
Neighbourhood-Gilford
Title-Residential Freehold

No agent assigned

Discover the potential of this property situated on a generous 50 x 150 ft lot, just a 2-minute walk from Lake Simcoe. Whether you're looking to build your dream home, renovate or invest, this property offers exciting possibilities in a desirable Innisfil location.The existing home offers a cozy living space with several practical updates completed in 2017, including kitchen cabinetry, flooring, pot lights, a UV water filtration system, a water softener, and a washer and dryer. A gas connection and gas fireplace were added in 2018.Enjoy the convenience of nearby marinas, parks, golf courses and an outlet mall, with shopping, the community centre and Highway 400 approximately 10 minutes away.An excellent opportunity for builders, investors or buyers looking to create their ideal home near the lake. Explore the possibilities this property has to offer

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,633/mo
Mortgage $2,013
Monthly Loss $2,103
Principal$530
Interest$1,483
Property Tax$245
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.3%38
10-Year IRR
10.9%
Returns Index
19.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$27,000/yr
NOI
$16,862/yr
Net Cash Flow
-$608/mo
Cash Margin
-27.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
30.2/ 100

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

Comparables

Properties near 1119 Poplar 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.