5 Brillinger Drive, Wasaga Beach

$549,000
5 Brillinger Drive

$549,000

New
7d
DetachedBungalow-Raised

5 Brillinger Drive, Wasaga Beach

Total Monthly Obligation $2,801

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
7d
Score
19
Yield
4.7%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-S14088100
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-52 × 77 ft
Listed on site-Oct 16, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$2,531.96 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX By The Bay Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Welcome Home To 5 Brillinger Drive Located In A Desirable Neighbourhood In Wasaga Beach. This Home Is Perfect For Buyers With Vision Who Want To Add Their Personal Touch. This Raised Bungalow Features a Functional Layout With Bright Living Spaces, Two Good-Sized Bedrooms, and a 4-Piece Bathroom On The Main Floor. The Basement Has A Kitchenette Area (Cabinets, Sink, Range Hood), 1 Bedroom and Living Area Offering Potential For In-Law Suite. Close Proximity To Blueberry Trail, Shopping, Schools, and Restaurants.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$2,801/mo
Mortgage $2,215
Monthly Loss $2,218
Principal$583
Interest$1,632
Property Tax$211
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.7%27
10-Year IRR
9.5%
Returns Index
14.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$25,716/yr
NOI
$16,112/yr
Net Cash Flow
-$872/mo
Cash Margin
-40.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
28.0/ 100

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

Comparables

Properties near 5 Brillinger Drive

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.