24 Hills Thistle Drive, Wasaga Beach

$499,000
24 Hills Thistle Drive

$499,000

New
7d
Att/Row/Townhouse2 1/2 Storey

24 Hills Thistle Drive, Wasaga Beach

Total Monthly Obligation $2,768

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
7d
Score
21
Yield
5.9%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Att/Row/Townhouse
MLS® Number-S14090830
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.01 × 89.11 ft
Listed on site-Oct 16, 2026
Style-2 1/2 Storey
Building Type-Att/Row/Townhouse
Taxes-$4,561.2 (2026)
Parking-3 - Built-In
Basement-Walk-Out
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60/tba
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

This Bright And Spacious Home Offers One Of The Largest & Most Practical Layouts In The Area W/3 Oversized Bedrooms, Inviting Master Bedroom W/ Ensuite & 2nd Full Bathroom On The UpperLevel, Open Concept & 9 Ft Ceilings On The Main Floor. Just In Minutes From Parks, Main Beach And Lake, Shopping Area, And Golf Club.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,768/mo
Mortgage $2,013
Monthly Loss $2,238
Principal$530
Interest$1,483
Property Tax$380
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
10.9%42
10-Year IRR
11.4%
Returns Index
22.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$29,640/yr
NOI
$17,615/yr
Net Cash Flow
-$545/mo
Cash Margin
-22.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
29.5/ 100

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

Comparables

Properties near 24 Hills Thistle 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.