88 Waverley Heights, Tay

$1,479,900
88 Waverley Heights

$1,479,900

New
71d
DetachedBungalow

88 Waverley Heights, Tay

Total Monthly Obligation $6,345

Beds
3
Baths
3
Park
6
Sqft
2000-2500
DOM
71d
Score
15
Yield
2.4%
Cash on Cash
-11.0%
Cap Rate
2.2%
5Y IRR
7.0%
10Y IRR
7.9%
Property Type-Detached
MLS® Number-S13672732
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-168.84 × 208.5 ft
Listed on site-Aug 13, 2026
Style-Bungalow
Building Type-Detached
Parking-9 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EXPERIENCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-90+ days
Neighbourhood-Waverley
Title-Residential Freehold

No agent assigned

Luxury, space and timeless design come together in the Mount Albert. Offering 2,430 sq. ft. of thoughtfully designed living space on a spacious estate lot, this exceptional bungalow is perfect for families, entertainers and anyone looking to embrace a quieter way of life without giving up modern conveniences. Its striking modern farmhouse exterior, covered front porch and oversized 3-car garage create incredible curb appeal from the moment you arrive. Inside, the spacious great room with a gas fireplace flows effortlessly into the kitchen and bright breakfast area, creating a warm and inviting space for everyday living. A large island with breakfast bar anchors the kitchen, while the separate dining room is ideal for hosting family dinners and holiday gatherings. A dedicated main-floor study offers the perfect home office, library or flex space to suit your lifestyle. Privately tucked away, the primary suite features a walk-in closet and luxurious ensuite, while two additional spacious bedrooms, a full bath and convenient main-floor laundry provide exceptional functionality. The expansive unfinished basement with a rough-in for a future bathroom offers incredible potential to expand your living space as your needs evolve. Surrounded by nature in the sought-after Waverley Heights community, you'll experience the perfect balance of peaceful estate living and everyday convenience, with Barrie, Midland, Orr Lake and Mount St. Louis Moonstone all within easy reach. An HST rebate of up to $130,000 adds even more value, while Tarion Warranty coverage provides added peace of mind. More room to live, entertain and grow-this is the lifestyle you've been waiting for.

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

Closing Costs

Mortgage Amount
$1,183,920
Land Transfer Taxes$26,073
Legal Fees (Est.)
$
Total cash required for closing$323,553

Total Monthly Obligation

$6,345/mo
Mortgage $5,970
Monthly Loss $4,774
Principal$1,571
Interest$4,399
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.9%0
5-Year IRR
4.6%10
10-Year IRR
6.3%
Returns Index
6.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$35,496/yr
NOI
$27,446/yr
Net Cash Flow
-$3,682/mo
Cash Margin
-124.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.0/ 100

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

Comparables

Properties near 88 Waverley Heights

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.