30 Damsel Circle, Georgina

$424,900
30 Damsel Circle

$424,900

New
7d
DetachedBungalow

30 Damsel Circle, Georgina

Total Monthly Obligation $2,238

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
7d
Score
27
Yield
6.7%
Cash on Cash
5.3%
Cap Rate
5.7%
5Y IRR
19.8%
10Y IRR
18.1%
Property Type-Detached
MLS® Number-N14086240
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25 × 37.21 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$1,794.52 (2026)
Parking-4 - Detached
Basement-Crawl Space
Heating-Forced Air (Electric)
Brokerage-RE/MAX ALL-STARS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Inground, Community, Outdoor
Facing-West
Exterior-Other
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-TBA
Neighbourhood-Sutton & Jackson's Point
Title-Residential Freehold

No agent assigned

Enjoy relaxed, comfortable living in 'Sutton by the Lake'! Come put your personal stamp on this 3 bedroom, 2 bath bungalow situated in a friendly 55+ community offering a wonderful blend of comfort, privacy and an active adult lifestyle. The well designed floor plan provides comfortable, functional living spaces and spacious principal rooms. Walkouts from the Living Room and one of the bedrooms to the oversized deck with one half covered & screened in, the perfect spot to enjoy the tranquil, peaceful privacy in the beautiful backyard. A covered side entrance off the Laundry room leads to a more than ample driveway and oversized garage with room for the car and a workshop! Sutton by the Lake offers a welcoming community atmosphere with a clubhouse, loads of activities and a community outdoor pool as well as golf, Lake Simcoe and Town amenities all close by. Whether staying active, socializing with neighbours or simply relaxing and enjoying your surroundings, a wonderful opportunity to enjoy comfortable bungalow living, a great sense of community and the ease of a low maintenance lifestyle in an adult setting. A Land lease property with a current lease fee of $604.97 per month will increase $50 per month with new owner. Lease fee includes: lot lease, water, use of Clubhouse, community pool, tennis courts, shuffleboard, driveway snow removal (3 inches or more).

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

Closing Costs

Mortgage Amount
$339,920
Land Transfer Taxes$4,973
Legal Fees (Est.)
$
Total cash required for closing$91,453

Total Monthly Obligation

$2,238/mo
Mortgage $1,714
Monthly Loss $1,787
Principal$451
Interest$1,263
Property Tax$150
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%33
Cash-on-Cash
-1.4%5
5-Year IRR
14.6%69
10-Year IRR
14.3%
Returns Index
36.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$28,440/yr
NOI
$19,301/yr
Net Cash Flow
-$105/mo
Cash Margin
-4.5%2
Cash Flow Index
2.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9422
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
37.9/ 100

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

Comparables

Properties near 30 Damsel Circle

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.