3733 Riva Avenue, Innisfil

$1,599,999
3733 Riva Avenue

$1,599,999

New
21d
Att/Row/Townhouse2-Storey

3733 Riva Avenue, Innisfil

Total Monthly Obligation $7,611

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
20
Yield
5.1%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-N13853284
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.02 × 77.24 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$9,386 (2025)
Parking-3 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-FARIS TEAM REAL ESTATE BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Concrete
Roof-Asphalt Rolled
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Top 5 Reasons You Will Love This Home: 1) Welcome to 3733 Riva Avenue, ideally situated within the highly sought-after Friday Harbour Resort community on the shores of Lake Simcoe, where everyday living feels like a getaway with an exceptional combination of waterfront beauty, recreation, dining and resort-inspired amenities just steps from home 2) Spectacular unit showcasing a bright, open-concept layout filled with natural light, creating an inviting space for everyday living and entertaining, complemented by three generously sized bedrooms and modern bathrooms 3) Enjoy a vibrant community designed for entertaining and connection, with restaurants, shops, waterfront gathering spaces and recreational amenities all close at hand, making it easy to spend the day by the lake, meet friends for dinner or simply unwind and enjoy the resort atmosphere 4) Embrace an incredible outdoor lifestyle surrounded by scenic walking trails, beaches, boating, golf, and endless opportunities to enjoy the natural beauty of Lake Simcoe, all while being in convenient reach of Barrie and the GTA 5) Make the most of the warmer months with two incredible decks, including one directly off the primary bedroom and another off the main living areas, offering convenient access to the waterfront, complemented by an oversized attached garage providing ample parking and storage. 1,657 fin.sq.ft.

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

Closing Costs

Mortgage Amount
$1,279,999
Land Transfer Taxes$28,475
Legal Fees (Est.)
$
Total cash required for closing$349,975

Total Monthly Obligation

$7,611/mo
Mortgage $6,454
Monthly Loss $5,913
Principal$1,698
Interest$4,756
Property Tax$782
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.0%2
5-Year IRR
11.6%47
10-Year IRR
11.8%
Returns Index
24.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$82,200/yr
NOI
$60,094/yr
Net Cash Flow
-$1,446/mo
Cash Margin
-21.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
17.1/ 100

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

Comparables

Properties near 3733 Riva Avenue

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.