3725 Ferretti Court, Innisfil

$1,890,000
3725 Ferretti Court

$1,890,000

New
22d
Att/Row/Townhouse3-Storey

3725 Ferretti Court, Innisfil

Total Monthly Obligation $9,084

Beds
5
Baths
5
Park
2
Sqft
2500-3000
DOM
22d
Score
15
Yield
3.7%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.5%
Property Type-Att/Row/Townhouse
MLS® Number-N13847968
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-29 × 82 ft
Listed on site-Oct 1, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$13,028.49 (2026)
Parking-4 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-GOLDFARB REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Inground, Other
Facing-East
Exterior-Brick, Hardboard
Roof-Metal
Foundation-Slab
Sewer-Sewer
Possession-Available immediately and/or for the 2027 season!
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

One of Friday Harbour's most unique residences! Occupied for the first time in 2024, this 5-bed, 5-bath end-unit island residence offers a unique combination of space, privacy, views, and resort-style living. Overlooking the private island pool with marina and water views beyond, the home features an elevator, rooftop hot tub, multiple outdoor entertaining spaces, and a private boat slip for convenient access to Lake Simcoe. Designed for both everyday living and effortless entertaining, the spacious layout is ideally suited to large families, multigenerational living, weekend guests, executive retreats, or luxury vacation rentals. The end-unit location provides additional windows, abundant natural light, and enhanced privacy while showcasing views of the pool, marina, and surrounding resort setting. Unlike many marina residences where docks and boats dominate the immediate view, this home enjoys a more open, resort-facing position while still offering private boating access. Whether enjoying a morning coffee overlooking the pool, spending the day on the water, or relaxing in the rooftop hot tub, every space embraces the Friday Harbour lifestyle. The private elevator provides seamless access to all levels, offering convenience for owners and guests alike. Just steps from the pool and a short stroll to the Marina Village, restaurants, shops, golf course, Nature Preserve, Lake Club, Beach Club, and year-round amenities, this residence places you at the centre of everything that makes Friday Harbour such a sought-after destination. Equally appealing as a full-time residence, weekend retreat, or investment property, this is a rare opportunity to own a thoughtfully designed island home that combines generous living space, resort views, boating access, and exceptional amenities in one of Friday Harbour's most desirable locations. Condo Fee includes high speed internet. Lake Club Fee: $307.46/month; Basic Resort Fee: $5,757.85/year; One-Time Entry Fee: 2% of PP + HST.

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

Closing Costs

Mortgage Amount
$1,512,000
Land Transfer Taxes$34,275
Legal Fees (Est.)
$
Total cash required for closing$413,775

Total Monthly Obligation

$9,084/mo
Mortgage $7,624
Monthly Loss $7,078
Principal$2,006
Interest$5,618
Property Tax$1,086
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.5/ 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
$69,336/yr
NOI
$44,874/yr
Net Cash Flow
-$3,884/mo
Cash Margin
-67.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
13.5/ 100

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

Comparables

Properties near 3725 Ferretti Court

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.