13 Gilpin Crescent, Collingwood

$1,279,000
13 Gilpin Crescent

$1,279,000

New
8d
Detached2-Storey

13 Gilpin Crescent, Collingwood

Total Monthly Obligation $5,984

HausQ Valuation Report
Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
8d
Score
75
Yield
10.1%
Cash on Cash
21.5%
Cap Rate
9.2%
5Y IRR
33.3%
10Y IRR
30.0%
Property Type-Detached
MLS® Number-S14080974
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-46.69 × 105.54 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,397 (2025)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-Century 21 Millennium Inc.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-flexible
Neighbourhood-Collingwood
Title-Residential Freehold

No agent assigned

Welcome to beautiful Mountain Croft! Built in 2019, this stunning 5-bedroom, 3.5-bathroom home offers the perfect blend of style, space, and functionality. Featuring a bright, open-concept main floor, cozy fireplaces on both the main and lower levels, a fully finished basement, and upgrades throughout, this home is sure to impress! Step outside to a beautifully designed backyard, perfect for entertaining or relaxing. Enjoy the convenience of a double-car garage with loft storage, an oversized driveway with no sidewalk, and a fantastic family-friendly neighbourhood ideal for raising little ones. Beautifully finished, thoughtfully designed, and move-in ready!

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

Closing Costs

Mortgage Amount
$1,023,200
Land Transfer Taxes$22,055
Legal Fees (Est.)
$
Total cash required for closing$279,355

Total Monthly Obligation

$5,984/mo
Mortgage $5,159
Monthly Loss $4,626
Principal$1,358
Interest$3,802
Property Tax$450
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
8.3%76
Cash-on-Cash
16.0%82
5-Year IRR
28.8%99
10-Year IRR
26.3%
Returns Index
87.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
75/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$128,604/yr
NOI
$105,847/yr
Net Cash Flow
$3,661/mo
Cash Margin
34.2%98
Cash Flow Index
97.9/ 100
Risk Profile
Weight: 20%
DSCR
1.7186
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
42.7/ 100

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

Comparables

Properties near 13 Gilpin 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.