1453 Bassingthwaite Court, Innisfil

$1,050,000
1453 Bassingthwaite Court

$1,050,000

New
17d
Detached2-Storey

1453 Bassingthwaite Court, Innisfil

Total Monthly Obligation $5,094

Beds
6
Baths
4
Park
4
Sqft
2000-2500
DOM
17d
Score
16
Yield
3.6%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-N13868660
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-49.23 × 109.9 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,805.56 (2025)
Parking-6 - Attached
Basement-Apartment, Walk-Out
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA/30 Days
Neighbourhood-Alcona
Title-Residential Freehold

No agent assigned

DETACHED HOME WITH A WALK OUT BASEMENT ON A 49.23FT X 109.9FT LOT OFFERING 2416 SQ FT AND A 2 BED ROOM BASEMENT APARTMENT WITH ITS OWN SEPARATE ENTRANCE. TENANTS LIVE IN THE UPPER AND LOWER APARTMENTS, PLEASE BE DISCREET. THE SELLERS DO NOT WARRENT THE LEGAL STATUS OF THE BASEMENT APARTMENT OR RETROFIT STATUS OF THE BASEMENT APARTMENT. SLIDING DOOR WALKOUT FROM THE KITCHEN TO A 12FT X 8FT DECK, OPEN CONCEPT FLOOR PLAN.

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$5,094/mo
Mortgage $4,235
Monthly Loss $3,980
Principal$1,115
Interest$3,121
Property Tax$484
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
9.0/ 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
$38,220/yr
NOI
$24,092/yr
Net Cash Flow
-$2,228/mo
Cash Margin
-69.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.3/ 100

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

Comparables

Properties near 1453 Bassingthwaite Court

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.