1394 WAVERLY Avenue, Oakville

$2,749,000
1394 WAVERLY Avenue

$2,749,000

New
7d
Detached2-Storey

1394 WAVERLY Avenue, Oakville

Total Monthly Obligation $12,623

Beds
5
Baths
5
Park
4
Sqft
3500-5000
DOM
7d
Score
18
Yield
4.6%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-W14088202
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-60.5 × 125 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$13,913.19 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX Escarpment Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Tar and Gravel, Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-1020 - WO West
Title-Residential Freehold

No agent assigned

A covered porch, stone and shingle exterior and mature gardens set the tone for this custom-built West Oakville home. With 4+1 bedrooms and 4+1 baths on a 60 125 ft lot, it offers generous space for family life, minutes from the lake.Inside, dark-stained wide-plank hardwood, wainscoting and crown moulding extend through the mainfloor, with a private office near the entrance. At the rear, the kitchen brings together full-height white Shaker cabinetry, a veined slab backsplash, a five-burner Wolf gas cooktop, two Miele built-in ovens, a paneled fridge and Miele dishwasher, walk in pantry and an island that seats four. The adjoining dining area and vaulted family room with a gas fireplace keep the main living spaces connected. A mudroom with a built-in bench, cubbies and laundry provides a practical place for daily arrivals.Sliding glass doors extend the living space to a covered patio with Phantom retractable screens, a stone outdoor fireplace, mounted TV and built-in speakers. Beyond, mature trees frame a private, fenced backyard with two raised vegetable gardens, included with the home.The upper level has four bedrooms and three full bathrooms. The primary suite includes a walk-in closet and a five-piece ensuite with heated floors and a freestanding tub. An expanded second bedroom offer sits own sitting area and ensuite. Downstairs, a large rec room is complemented by a gym that could serve as an office or studio, along with a spacious nanny or in-law suite with a private bathroom and walk-in closet. An oversized storage room beneath the porch provides additional storage.The waterfront, Bronte Harbour, downtown Oakville, the YMCA, Appleby College and local schools are nearby, with GO Transit and the QEW a short drive away. From the main-floor office to the lower-level suite, the layout offers flexibility as a family's needs change.

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

Closing Costs

Mortgage Amount
$2,199,200
Land Transfer Taxes$55,200
Legal Fees (Est.)
$
Total cash required for closing$606,500

Total Monthly Obligation

$12,623/mo
Mortgage $11,089
Monthly Loss $9,705
Principal$2,918
Interest$8,171
Property Tax$1,159
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.5%39
10-Year IRR
10.9%
Returns Index
20.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$126,252/yr
NOI
$95,214/yr
Net Cash Flow
-$3,154/mo
Cash Margin
-30.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo14
Risk Index
14.4/ 100

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

Comparables

Properties near 1394 WAVERLY Avenue

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.