22 Lloyd Cook Drive E, Springwater

$1,299,000
22 Lloyd Cook Drive E

$1,299,000

New
22d
DetachedBungalow

22 Lloyd Cook Drive E, Springwater

Total Monthly Obligation $6,157

Beds
4
Baths
4
Park
6
Sqft
2000-2500
DOM
22d
Score
15
Yield
3.1%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-S13848700
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-98.43 × 164.59 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$6,503.32 (2026)
Parking-9 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30 Days
Neighbourhood-Snow Valley
Title-Residential Freehold

No agent assigned

Elegant Estate Living in Snow Valley, Springwater. Impressive 3-CAR-GARAGE Bungalow With Spacious Main Floor Primary Bedroom Including Vaulted Ceiling, Walkout To Backyard, Built-In Closet Organizer Walk-In, Impressive Ensuite Bathroom Featuring Separate Shower, Soaker Tub and Two Vanities. Grand Front Entrance, Vaulted Ceilings, Entertainer's Open Concept Layout With Eat-In Kitchen, Granite Counters, Stacked Wall Ovens, Black Finish Appliances. Walk-Out To Fabulous Backyard Patio With Pond, Fountain and BBQ Gas Line. 10ft x 12ft Garden Shed. Separate Family Room, Living Room, and Dining Spaces. Live Amongst The Birds In The Trees With Mature EP Forest Wrapping The Backyard For Full Indulgence In Tranquility. Extra Bonus Space! Finished Basement Offering Living Room Rec Space, Fireplace (As is), Workshop, Bedroom, Beautiful 3-Pc bathroom, Home Office And Multiple Generous Storage Spaces. Basement Flooring With Dricore Subfloor And All Basement Exterior Walls Completely Insulated Floor To Ceiling (Not Just The Typical Top 4ft). These Big Upgrades Make This Basement Cozy And Comfortable For All. Four-season lifestyle and recreational area influences: Snow Valley Ski Resort, Seasonal Harvests of Barrie Hill Farms, Prestigious Golf Courses and Rugged Outdoor Trails To Explore. **See List Of Features For All Upgrades** Your Next Adventure Starts Here - Welcome To 22 Lloyd Cook Dr E, Springwater

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

Closing Costs

Mortgage Amount
$1,039,200
Land Transfer Taxes$22,455
Legal Fees (Est.)
$
Total cash required for closing$283,755

Total Monthly Obligation

$6,157/mo
Mortgage $5,240
Monthly Loss $4,778
Principal$1,379
Interest$3,861
Property Tax$542
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.0%11
10-Year IRR
6.7%
Returns Index
6.8/ 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
$40,284/yr
NOI
$25,252/yr
Net Cash Flow
-$3,135/mo
Cash Margin
-93.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
15.3/ 100

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

Comparables

Properties near 22 Lloyd Cook Drive E

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.