1361 Blackmore Street, Innisfil

$1,275,000
1361 Blackmore Street

$1,275,000

New
22d
Detached2-Storey

1361 Blackmore Street, Innisfil

Total Monthly Obligation $6,109

Beds
6
Baths
4
Park
2
Sqft
3000-3500
DOM
22d
Score
15
Yield
3.0%
Cash on Cash
-10.9%
Cap Rate
2.2%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Detached
MLS® Number-N13851476
Beds-6
Bathrooms-4
Size-3000-3500 sqft
Lot Size-40.03 × 115.35 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,090.4 (2025)
Parking-4 - Built-In
Basement-Finished with Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL TEAM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Alcona
Title-Residential Freehold

No agent assigned

Welcome to this beautifully renovated home tucked away on a quiet private street in a sought-after Innisfil neighbourhood, backing onto peaceful greenspace. Offering a highly functional layout with a seamless flow, this home blends modern finishes with everyday comfort.The main floor features 10-ft ceilings and 8-ft interior doors, creating a bright, open feel throughout. Engineered white oak hardwood floors, smooth ceilings, pot lights, and custom wainscoting add warmth and a clean, elevated look.The open-concept kitchen is designed for both daily living and entertaining, complete with a large quartz waterfall island, custom floor-to-ceiling cabinetry, built-in appliances, and ample storage. The breakfast area walks out to a spacious deck overlooking serene green views.A dedicated home office provides the perfect work-from-home setup. The walk-out basement offers excellent potential for additional living space or income.Located just minutes to Lake Simcoe, parks, schools, and everyday amenities, this is a great opportunity to enjoy modern living in a quiet, nature-filled setting!

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

Closing Costs

Mortgage Amount
$1,020,000
Land Transfer Taxes$21,975
Legal Fees (Est.)
$
Total cash required for closing$278,475

Total Monthly Obligation

$6,109/mo
Mortgage $5,143
Monthly Loss $4,755
Principal$1,353
Interest$3,790
Property Tax$591
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.5%10
10-Year IRR
6.3%
Returns Index
6.1/ 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
$38,400/yr
NOI
$22,970/yr
Net Cash Flow
-$3,229/mo
Cash Margin
-100.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.2/ 100

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

Comparables

Properties near 1361 Blackmore 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.