23 Butternut Crescent, Wasaga Beach

$925,000
23 Butternut Crescent

$925,000

New
7d
DetachedBungalow-Raised

23 Butternut Crescent, Wasaga Beach

Total Monthly Obligation $4,570

HausQ Valuation Report
Beds
4
Baths
4
Park
6
Sqft
2000-2500
DOM
7d
Score
16
Yield
3.5%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-S14088656
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-110.33 × 222.24 ft
Listed on site-Oct 16, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$5,569 (2025)
Parking-8 - Attached
Basement-Full, Finished
Heating-Forced Air (Electric)
Brokerage-Century 21 Millennium Inc.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Situated in a mature, sought-after Wasaga Beach neighbourhood, this home offers a wonderful combination of space, location, and potential. The spacious layout features a main-floor primary bedroom and a fully finished basement, offering added versatility and potential for an in-law suite. Whether you're looking for room for a growing family, space for multigenerational living, or the opportunity to create a home that reflects your own style, the possibilities are yours to imagine. Set on a generous lot in an established community, this property is an opportunity to make a home your own in a location you'll love.

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

Closing Costs

Mortgage Amount
$740,000
Land Transfer Taxes$14,975
Legal Fees (Est.)
$
Total cash required for closing$201,475

Total Monthly Obligation

$4,570/mo
Mortgage $3,731
Monthly Loss $3,588
Principal$982
Interest$2,749
Property Tax$464
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.6%13
10-Year IRR
7.2%
Returns Index
7.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$32,700/yr
NOI
$19,361/yr
Net Cash Flow
-$2,118/mo
Cash Margin
-77.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.4/ 100

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

Comparables

Properties near 23 Butternut 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.