1140 Walker's Glenn Crescent, Lake of Bays

$1,297,000
1140 Walker's Glenn Crescent

$1,297,000

New
42d
DetachedBungalow

1140 Walker's Glenn Crescent, Lake of Bays

Total Monthly Obligation $5,901

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
42d
Score
15
Yield
3.0%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-X13770342
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-287.69 × 348.39 ft
Listed on site-Sep 11, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,533.03 (2025)
Parking-6 - Attached
Basement-Walk-Out, Unfinished
Heating-Forced Air (Propane)
Brokerage-Peryle Keye Real Estate Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Propane
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Insulated Concrete Form
Sewer-Septic
Possession-Flexible
Neighbourhood-Sinclair
Title-Residential Freehold

No agent assigned

Own 2 acres. Enjoy 70. The best moves are the ones that upgrade your lifestyle in multiple ways. Here, nature takes centre stage & maintenance takes a back seat. Over 70 AC of private forest and trails surround the Walkers Glenn community, reserved exclusively for residents. Perfectly positioned just 15 km from downtown Huntsville, 10 km from Limberlost Forest & Wildlife Reserve, & only minutes to public boat launches on Walker Lake & Peninsula Lake, this location offers an exceptional balance of privacy & convenience. And just when the setting has your attention, the home raises the bar. Built in 2022, this custom bungalow was designed w/comfortable one-floor living, offering 1,900+ sq ft on the main level alone, where elevated finishes, thoughtful functionality, & room to grow come together beautifully. Inside, soaring ceilings, oak flooring, & expansive windows create bright, welcoming living spaces. At the heart of the home, the gorgeous kitchen naturally becomes the gathering place. A generous island invites conversation, while thoughtful upgrades like the custom cabinetry, gas cooktop & pot filler, are only the beginning. A striking fireplace anchors the living room & opens to an elevated covered deck extending your living space outdoors. The primary suite is positioned as its own private retreat w/ a walk-in closet & ensuite featuring a soaker tub plus walk-in shower. The opposite guest wing has 2 more bedrooms & a 4pc bath. Everyday living is made easy w/ a spacious foyer, main-floor laundry, powder room, & direct access to the 2 bay garage hardwired for EV charging. The walkout lower level presents exciting possibilities w/ 9' ceilings, abundant natural light, a rough-in bath & direct access to a beautifully terraced outdoor area. Whether you envision a guest suite, home gym, sauna retreat, or hot tub oasis, this is perfect for extending living. An Automatic generator. AC. High speed internet. This is the complete package.

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

Closing Costs

Mortgage Amount
$1,037,600
Land Transfer Taxes$22,415
Legal Fees (Est.)
$
Total cash required for closing$283,315

Total Monthly Obligation

$5,901/mo
Mortgage $5,232
Monthly Loss $4,524
Principal$1,377
Interest$3,855
Property Tax$294
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.5/ 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
$38,796/yr
NOI
$26,883/yr
Net Cash Flow
-$2,991/mo
Cash Margin
-92.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.7/ 100

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

Comparables

Properties near 1140 Walker's Glenn 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.