111 Ivy Crescent, New Edinburgh - Lindenlea

$1,398,000
111 Ivy Crescent

$1,398,000

Price Change
65d
Detached2-Storey

111 Ivy Crescent, New Edinburgh - Lindenlea

Total Monthly Obligation $6,950

Beds
5
Baths
5
Park
5
Sqft
2500-3000
DOM
65d
Score
15
Yield
3.9%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-X13696326
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-50 × 85.5 ft
Listed on site-Aug 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,232.87 (2026)
Parking-8 - Other
Basement-Finished, Full
Heating-Water (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-3302 - Lindenlea
Title-Residential Freehold

No agent assigned

A remarkable home, set on an exceptionally generous, beautifully landscaped property. Original stained glass and doors, graceful arches and graphite-stained maple hardwood bring warmth and architectural character to the main floor. Formal living and dining rooms flow to a spectacular gathering kitchen with quartz counters, gas range and enormous walk-in pantry, plus a private backyard-facing office. A generous separate main-floor suite offers a bedroom, family room, full bath, private entrance and roughed-in plumbing for a kitchenette/powder room. Upstairs, the primary features dual walk-ins, a luxurious ensuite and private balcony connecting to a larger deck overlooking the magnificent garden and large lot, plus two additional bedrooms and full bath. The lower level includes another full bath, laundry and storage, alongside a completely independent one-bedroom income suite with kitchen, living room, laundry, private entrance, driveway and garage. Detached double garage. Exceptional space, privacy and versatility in chic and highly coveted New Edinburgh/Lindenlea.

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

Closing Costs

Mortgage Amount
$1,118,400
Land Transfer Taxes$24,435
Legal Fees (Est.)
$
Total cash required for closing$305,535

Total Monthly Obligation

$6,950/mo
Mortgage $5,639
Monthly Loss $5,466
Principal$1,484
Interest$4,155
Property Tax$936
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.5/ 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
$54,180/yr
NOI
$33,029/yr
Net Cash Flow
-$2,887/mo
Cash Margin
-63.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.8/ 100

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

Comparables

Properties near 111 Ivy 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.