55 Beaufort Crescent, Tiny

$1,099,900
55 Beaufort Crescent

$1,099,900

New
21d
DetachedBungaloft

55 Beaufort Crescent, Tiny

Total Monthly Obligation $5,181

Beds
4
Baths
3
Park
6
Sqft
2000-2500
DOM
21d
Score
15
Yield
3.2%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-S13858176
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-85 × 168 ft
Listed on site-Oct 2, 2026
Style-Bungaloft
Building Type-Detached
Age-0-5
Taxes-$4,427 (2025)
Parking-8 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal LePage In Touch Realty
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Wood
Roof-Shingles
Foundation-Poured Concrete
Sewer-Septic
Possession-TBA
Neighbourhood-Rural Tiny
Title-Residential Freehold

No agent assigned

Modern Elegance meets nature's doorstep with this stunning 4-bedroom, 3-bathroom custom-built home with 2293 sq feet of living area nestled in the heart of Tiny Township's most desirable enclave. Designed with the outdoor enthusiast in mind, this property offers an unparalleled lifestyle balance-acting as a peaceful sanctuary just moments from the pristine waters of Farlain Lake, the shores of Georgian Bay, and across from the expansive Toanche Park.Light-filled main level featuring a brilliant open-concept layout, complete with hardwood floors and a cozy gas fireplace that serves as the perfect anchor for crisp evenings. The chef-inspired kitchen seamlessly flows into the dining and living spaces, making entertaining a breeze. Upstairs, a versatile 2nd-floor loft offers a massive, flexible space ideal for a home office, media room, or a private guest wing. For the adventurer, the location is unbeatable. Spend your days exploring the legendary hiking and biking trails of nearby Awenda Provincial Park or hitting the water at local beaches and marinas. Back at home, the impressive oversized 2-car garage provides extensive space for vehicles, boats, and all your outdoor gear. Your dream Georgian Bay lifestyle starts here. Don't miss the chance to live where you play!

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

Closing Costs

Mortgage Amount
$879,920
Land Transfer Taxes$18,473
Legal Fees (Est.)
$
Total cash required for closing$239,953

Total Monthly Obligation

$5,181/mo
Mortgage $4,437
Monthly Loss $4,013
Principal$1,168
Interest$3,269
Property Tax$369
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.0%0
5-Year IRR
5.3%12
10-Year IRR
7.0%
Returns Index
7.3/ 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
$34,800/yr
NOI
$22,393/yr
Net Cash Flow
-$2,571/mo
Cash Margin
-88.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.9/ 100

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

Comparables

Properties near 55 Beaufort 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.