32 Baycroft Boulevard, Essa

$899,000
32 Baycroft Boulevard

$899,000

New
23d
Detached2-Storey

32 Baycroft Boulevard, Essa

Total Monthly Obligation $4,361

Beds
4
Baths
4
Park
4
Sqft
3000-3500
DOM
23d
Score
18
Yield
4.4%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-N13842208
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-40.05 × 124.16 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,314 (2025)
Parking-6 - Attached
Basement-Walk-Out
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Angus
Title-Residential Freehold

No agent assigned

Beautiful Detached Home Spanning 3055 SQFT Above Grade. Backing onto Environmentally Protected Greenspace & Creek. No Neighbours Behind! Walk-Out Basement adds an additional approx. ~1500sqft of Unspoiled Space. Full & Functional Main Floor Plan includes a Home Office with Double Glass Door Entry, Open Living Room & L-Shaped Dining Room leading to a lovely Servery, Kitchen & Breakfast Area w/ Walk-Out to Deck. Family Room has Natural Finish Hardwood Floors, a Natural Gas Fireplace & Huge Windows Providing a Beautiful View of the Lush Protected Greenspace behind. 4 Bedrooms, 4 Bathrooms (incl. 2 Ensuites & 1 Semi-Ensuite). Large Primary Bedroom Features a Double-Door Entrance, His & Her's Walk-In Closets and a Huge 5-pc Ensuite w/ Tempered Glass Shower, Free Standing Tub, His & Her's Vanities overlooking the EP Greenspace View, plus a Separate Toilet Room w/ its own Fan for added Privacy and Convenience. Wall USB Charging Plugs in Master Bedroom and Kitchen. Upgraded Designer Architectural Shingles. Premium Roll Up 8' Garage Doors with Plexiglass Inserts. Unspoiled Walk-Out Basement has Huge Cold Room, Large Windows O/L Yard and a 2-Panel Glass Sliding Door W/O to Backyard. New Deck Installed, Walk Out from the Breakfast Area to the Deck Overlooking the Backyard & EP Greenspace behind. Complete Privacy & Peace with no neighbours behind, backing South-West onto the Creek with ample Sunlight all day long! Tarion New Home Warranty. **Brand New Fence Installed** Quick Closing Available

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,361/mo
Mortgage $3,626
Monthly Loss $3,407
Principal$954
Interest$2,672
Property Tax$360
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.6/ 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
$39,240/yr
NOI
$26,502/yr
Net Cash Flow
-$1,418/mo
Cash Margin
-43.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
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 32 Baycroft Boulevard

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.