174 Mapleside Drive, Wasaga Beach

$994,500
174 Mapleside Drive

$994,500

New
3d
Detached2-Storey

174 Mapleside Drive, Wasaga Beach

Total Monthly Obligation $4,876

Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
3d
Score
15
Yield
3.5%
Cash on Cash
-9.0%
Cap Rate
2.6%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-S14100572
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-52 × 128 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$5,872.17 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX By The Bay Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Electric, Family Room
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

NEW HST REBATE PRICING! All brick 'Anchor' model by Zancor Homes. This beautifully upgraded home features 4 bedrooms and 4 bathrooms. A floor plan that will have you impressed, with 3,311 sq ft and plenty of space for the entire family. The main floor has a separate dining room that has a sizeable butlers pantry with an upgraded built-in wall oven and microwave, stone counter, sink and ample cupboard space. This leads to the open concept kitchen with an abundance of natural light. The kitchen has upgraded stone counters, cabinetry, backsplash, an island, a stainless steel appliance package and a 30" induction cooktop. Main floor also includes a private 11'x11' ft den. Upstairs, the primary bedroom has two walk-in closets, a 5pc ensuite with upgraded counters. The second bedroom has its own private 3pc ensuite and a large walk-in closet. The third and fourth bedroom share a 5pc bathroom with each bedroom having walk-in closets. Laundry is also conveniently located upstairs with upgraded washer, dryer and cabinetry. If you need additional linen storage, there is also a walk-in closet in the hallway. Basement is unfinished and waiting your personal touch. Walking distance to the beach, newly built park, schools and more!

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

Closing Costs

Mortgage Amount
$795,600
Land Transfer Taxes$16,365
Legal Fees (Est.)
$
Total cash required for closing$216,765

Total Monthly Obligation

$4,876/mo
Mortgage $4,012
Monthly Loss $3,820
Principal$1,056
Interest$2,956
Property Tax$489
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
15/ 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
$34,680/yr
NOI
$20,840/yr
Net Cash Flow
-$2,275/mo
Cash Margin
-78.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.6/ 100

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

Comparables

Properties near 174 Mapleside 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.