56 Belgrove Crescent, Tiny

$1,495,000
56 Belgrove Crescent

$1,495,000

New
17d
DetachedBungalow

56 Belgrove Crescent, Tiny

Total Monthly Obligation $6,829

Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
17d
Score
14
Yield
1.8%
Cash on Cash
-15.1%
Cap Rate
1.3%
5Y IRR
3.8%
10Y IRR
5.6%
Property Type-Detached
MLS® Number-S13868640
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-50.52 × 150.14 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$5,081.04 (2026)
Parking-4 - None
Basement-Crawl Space
Heating-Other (Gas)
Brokerage-Real Broker Ontario Ltd.
Cooling-None
Laundry-No
Fireplace-Living Room
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Piers
Sewer-Septic
Possession-Flexible
Neighbourhood-Rural Tiny
Title-Residential Freehold

No agent assigned

A rare opportunity to own one of only 22 exclusive waterfront properties along Tiny's Beautiful Ardmore and Balm Beach shores. From the moment you arrive, experience the warm NW breeze and open-water views stretching toward the horizon creating an almost ocean-like sense of space that feels more like a coastal retreat than a traditional home or cottage. Three separate outdoor seating areas capture the ever-changing beauty of the water and sky, while the spectacular oversized composite deck offers a front-row seat to unforgettable sunsets. Inside, walls of windows bring the waterfront beach views indoors, with vibrant evening skies reflected throughout the residence in warm, captivating colour. The water-facing primary bedroom invites you to fall asleep to the gentle rhythm of waves and wake to breathtaking views. The beautifully appointed living room features soaring vaulted ceilings, custom cabinetry and a powerful gas fireplace, creating a warm cozy atmosphere for intimate evenings or relaxed gatherings in year round comfort. The sunroom's versatile space is surrounded by natural light and water views, with a private window seat/sleeping nook and king size daybed that adds extra sleeping space for family and friends. With 3 bedrooms this residence comfortably accommodates family and friends while maintaining intimate spaces for quiet escapes. Steps to the beach you can spend the day playing in the sand, swimming or pull out your paddle board, kayak or canoe to enjoy the open water. When you day is done rinse off in the outdoor shower and enjoy a barbeque and relax around an open fire on the deck as the sunsets over the pristine shores and the water glows. Recent improvements include beautifully landscaped decks and steps, new garden, parking, outdoor shower and lower shed retaining walls among other updates. This is not simply a home or cottage-it is a rare waterfront lifestyle. Come for the view. Stay for the sunsets, and memories to last a lifetime.

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

Closing Costs

Mortgage Amount
$1,196,000
Land Transfer Taxes$26,375
Legal Fees (Est.)
$
Total cash required for closing$326,875

Total Monthly Obligation

$6,829/mo
Mortgage $6,030
Monthly Loss $5,242
Principal$1,587
Interest$4,444
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.0%8
Cash-on-Cash
-17.9%0
5-Year IRR
1.6%4
10-Year IRR
4.2%
Returns Index
3.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$27,300/yr
NOI
$14,989/yr
Net Cash Flow
-$4,781/mo
Cash Margin
-210.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.212
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.0/ 100

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

Comparables

Properties near 56 Belgrove 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.