13 Hawthorne Drive, Innisfil

$229,000
13 Hawthorne Drive

$229,000

New
17d
DetachedBungalow

13 Hawthorne Drive, Innisfil

Total Monthly Obligation $1,397

HausQ Valuation Report
Beds
2
Baths
1
Park
2
Sqft
700-1100
DOM
17d
Score
74
Yield
11.3%
Cash on Cash
24.2%
Cap Rate
9.8%
5Y IRR
35.5%
10Y IRR
32.0%
Property Type-Detached
MLS® Number-N13867826
Beds-2
Bathrooms-1
Size-700-1100 sqft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$1,175.4 (2025)
Parking-2 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER RONAN REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-Community
Facing-South
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete, Piers
Sewer-Sewer
Possession-TBD
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Private, peaceful, and move-in ready! This charming 2-bedroom bungalow is tucked away from road traffic in the sought-after 50+ community of Sandy Cove Acres. The flexible den offers the perfect space for a home office, hobby room, guest room, or whatever suits your needs. Freshly painted with professionally cleaned carpets, this well-maintained home features a spacious eat-in kitchen, bright living room, and enclosed laundry room. Wide, sturdy new front steps create a welcoming entrance, surrounded by a beautifully manicured lawn and gardens. Three walkouts lead to a covered porch, side yard, and private rear deck overlooking the gardens. Enjoy all the amenities Sandy Cove Acres has to offer, including pools, recreation, clubs, and social activities. Close to shopping, restaurants, and Lake Simcoe. Land Lease: $855/month. Taxes: $152.16/month. Some photos are virtually staged.

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

Closing Costs

Mortgage Amount
$183,200
Land Transfer Taxes$2,015
Legal Fees (Est.)
$
Total cash required for closing$49,315

Total Monthly Obligation

$1,397/mo
Mortgage $924
Monthly Loss $1,154
Principal$243
Interest$681
Property Tax$98
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
7.7%70
Cash-on-Cash
13.2%69
5-Year IRR
26.7%99
10-Year IRR
24.6%
Returns Index
81.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
74/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$25,848/yr
NOI
$17,588/yr
Net Cash Flow
$542/mo
Cash Margin
25.2%88
Cash Flow Index
88.4/ 100
Risk Profile
Weight: 20%
DSCR
1.5979
LTV Ratio
80.0%18
Vacancy Buffer
6.6 mo95
Risk Index
64.2/ 100

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

Comparables

Properties near 13 Hawthorne Drive

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.