1125 Cole Street, Innisfil

$1,099,000
1125 Cole Street

$1,099,000

New
22d
Detached2-Storey

1125 Cole Street, Innisfil

Total Monthly Obligation $5,401

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
22d
Score
16
Yield
3.7%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-N13849654
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-50.21 × 117.18 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,114 (2025)
Parking-5 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

The Perfect 4 Bedroom Detached Family Home * Brand New & Never Lived In * Approx. 3,370 Sq Ft * Premium 50 Ft Lot * Rare Tandem 3 Car Garage * Overlooking A Brand New Park * Stunning Brick & Stone Exterior W/ Large Covered Front Porch * Double Door Entrance * Main Floor Features Separate Living Room Perfect For A Home Office Or Potential 5th Bedroom * Sun-Filled Eat-In Kitchen W/ Granite Counters, Extended Cabinetry, Centre Island & Large Breakfast Area W/ Walk-Out To Backyard * Bright Family Room W/ Gas Fireplace & Large Windows * Formal Dining Room W/ Hardwood Flooring, Open To Kitchen & Ideal For Entertaining * 9 Ft Ceilings On Main Floor * Oversized Primary Bedroom W/ 2 Large Walk-In Closets & Spa-Like 5 Pc Ensuite * 3 Full Bathrooms On Second Floor * Convenient Second Floor Laundry Room * Basement Upgraded W/ Larger Windows & Oversized Cold Room * Built By Reputable Zancor Homes * Prime Location Minutes To Lake Simcoe, Innisfil Beach Rd Shopping, Beaches, Friday Harbour Resort, Hwy 400, GO Train, Schools, Parks & More!

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,401/mo
Mortgage $4,433
Monthly Loss $4,234
Principal$1,167
Interest$3,267
Property Tax$593
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.2%15
10-Year IRR
7.6%
Returns Index
8.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$40,596/yr
NOI
$24,922/yr
Net Cash Flow
-$2,356/mo
Cash Margin
-69.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.7/ 100

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

Comparables

Properties near 1125 Cole Street

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.