1787 Emberton Way, Innisfil

$979,000
1787 Emberton Way

$979,000

New
21d
Detached2-Storey

1787 Emberton Way, Innisfil

Total Monthly Obligation $4,934

Beds
5
Baths
4
Park
2
Sqft
3500-5000
DOM
21d
Score
16
Yield
4.2%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-N13859626
Beds-5
Bathrooms-4
Size-3500-5000 sqft
Lot Size-15 × 38.46 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,316.45 (2025)
Parking-4 - Built-In
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA/ASAP
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Premium Lot - Luxury large family home in this family-oriented neighbourhood! Over 3,600 sq. ft. of beautifully designed living - this is the home that stops you in your tracks! Oversized back yard, layout beautifully crafted. Step into refined living in this exceptional 4 bedroom, 4 bathroom residence with a main floor office. The heart of the home is a chef-inspired kitchen featuring granite countertops, a statement hood fan, Whirlpool appliances, extensive cabinetry, a coffee station, and a full butler's/super pantry-blending style and function for both entertaining and everyday living. The main level is further enhanced with pot lights, upgraded fixtures, a versatile home office (or 5th bedroom) and a convenient mudroom with garage access. Upstairs offers spacious, well-planned space for the entire family and and a sun-filled laundry room. The primary suite is a true retreat with a spa-inspired 7-piece ensuite, dual vanities, and private water closet. Additional bedrooms are generously sized, including a Jack & Jill bathroom and another bedroom with its own ensuite and walk-in closet-ideal for guests or multi-generational living. Timeless upgrades such as California shutters throughout elevate the home's elegance. The unfinished basement provides endless potential for customization-whether a home theatre, gym, or additional living space. The neighbourhood schools, places of worship, and new and coming parks, are all exceptionally placed close to the shores of Innisfil! This is more than a home-it's a statement of style, space, and elevated living.

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

Closing Costs

Mortgage Amount
$783,200
Land Transfer Taxes$16,055
Legal Fees (Est.)
$
Total cash required for closing$213,355

Total Monthly Obligation

$4,934/mo
Mortgage $3,949
Monthly Loss $3,895
Principal$1,039
Interest$2,910
Property Tax$610
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 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
$40,704/yr
NOI
$24,817/yr
Net Cash Flow
-$1,881/mo
Cash Margin
-55.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
17.9/ 100

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

Comparables

Properties near 1787 Emberton Way

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.