42 Samuel Crescent, Springwater

$899,888
42 Samuel Crescent

$899,888

New
21d
Detached2-Storey

42 Samuel Crescent, Springwater

Total Monthly Obligation $4,485

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
21d
Score
17
Yield
4.4%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-S13855738
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-41.99 × 141.42 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,765.36 (2026)
Parking-6 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/FUTURE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Centre Vespra
Title-Residential Freehold

No agent assigned

Welcome To This Stunning 2900 Sq. Ft. Redwood Luxury Home In The Sought-After York Wood Homes Community Of Springwater. Built In 2021 And Extensively Upgraded With Over $115,000 In Premium Finishes, This Elegant Home Offers 4 Spacious Bedrooms And 3+1 Washrooms, Blending Modern Design With Ultimate Comfort With Fireplace,. Step Inside To Discover A Sun-Drenched Interior, Elegant Hardwood Floors On Main Floor And Shutters , And 9-Ft Ceilings On Me Main Level .The Gourmet Kitchen Is A Chef's Dream-Featuring Stainless Steel Appliances,Upgraded Backsplash,Range Hood, Quartz Countertops, A Custom Pantry.A Center Island Perfect For Casual Dining Or Entertaining. The Open-Concept Layout Flows Seamlessly From The Kitchen To The Living And Dining Areas, Ideal For Family Gatherings And Cozy Evenings With Potlights . Main Floor Has A Walk-In Closet With Additional Closet. Upstairs, Master Bedroom Boasts Its Own Ensuite Bathroom With Huge Counter Top With 2 Sinks And Dressing Table And Walk-In Closet. The Remaining Bedrooms Are Generously Sized, With Huge Closets. A Convenient Upstairs Laundry Room Makes Everyday Living Effortless. Additional Highlights Include: A Graceful Hardwood Staircase With Iron Spindles A Double-Car Garage With Parking For Up To 6 Vehicles Includes With The Driveway With Security Cameras, Front And Backyard Interlocking / Patio Stones, Vegetablegardens,. Located Just Minutes From Snow Valley Ski Resort, Barrie Hill Farms, Top-Rated Schools, And All Essential Amenities. Enjoy Easy Access To Barrie And Highway 400, Making Commuting A Breeze. Surrounded By The Natural Beauty Of Springwater, With Parks, Hiking And Biking Trails, And Endless Outdoor Activities At Your Doorstep.

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

Closing Costs

Mortgage Amount
$719,910
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,951

Total Monthly Obligation

$4,485/mo
Mortgage $3,630
Monthly Loss $3,530
Principal$955
Interest$2,675
Property Tax$480
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$39,492/yr
NOI
$25,277/yr
Net Cash Flow
-$1,523/mo
Cash Margin
-46.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.4/ 100

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

Comparables

Properties near 42 Samuel Crescent

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.