19 Creeks End Lane, Crystal Bay - Rocky Point - Bayshore

$1,099,900
19 Creeks End Lane

$1,099,900

New
23d
Semi-Detached 2-Storey

19 Creeks End Lane, Crystal Bay - Rocky Point - Bayshore

Total Monthly Obligation $5,529

Beds
3
Baths
4
Park
4
Sqft
2000-2500
DOM
23d
Score
17
Yield
4.7%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Semi-Detached
MLS® Number-X13845704
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-83.79 × 129.29 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$8,612.26 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric, Natural Gas
Pool-None
Facing-East
Exterior-Stone, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-7004 - Bayshore
Title-Residential Freehold

No agent assigned

*OPEN HOUSE SUNDAY OCT. 18TH, 2-4PM* Surrounded by lush greenery, with peaceful views through every window, this beautifully updated semi-detached home offers a private retreat in a quiet residential community of just 28 residences, with no through traffic or rear neighbours. Uniquely, it is the only home in the community with its own private driveway, creating an added sense of separation, privacy and convenience. With 2,127 sq. ft. of thoughtfully designed above-grade living space, refined finishes and smart home enhancements, every detail invites you to settle in and enjoy. Natural light fills the bright, open-concept main floor, where a gas fireplace creates a welcoming setting for relaxed evenings and lively gatherings. The stylish kitchen anchors the space with granite countertops, a tile backsplash, an oversized island and stainless-steel appliances. Main-floor laundry adds everyday convenience. A large office space is perfect for working from home or using as a flex room. Upstairs, the spacious primary suite offers a restful escape with a walk-in closet and luxurious 5-piece ensuite. Two additional bedrooms and a well-appointed 4-piece bathroom provide comfortable space for family and guests. The finished basement adds a versatile family room with an electric fireplace and a 4-piece bathroom; ideal for movie nights, recreation or hosting visitors. Outside, the landscaped backyard offers a peaceful place to unwind amid the greenery, with no rear neighbours enhancing the sense of privacy. An attached 2-car garage and an exclusive private driveway accommodating up to four vehiclesprovide exceptional parking, storage and convenience. Beautifully finished and close to amenities, this inviting home brings together comfort, privacy and the ease of low-maintenance living. Maintenance Fee: $225/month (Covering comprehensive exterior care, snow removal on driveway, walkway and front porch, grass cutting, lawn care & seasonal leaf blowing)

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

Closing Costs

Mortgage Amount
$879,920
Land Transfer Taxes$18,473
Legal Fees (Est.)
$
Total cash required for closing$239,953

Total Monthly Obligation

$5,529/mo
Mortgage $4,437
Monthly Loss $4,362
Principal$1,168
Interest$3,269
Property Tax$718
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$51,168/yr
NOI
$32,939/yr
Net Cash Flow
-$1,692/mo
Cash Margin
-39.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
17.5/ 100

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

Comparables

Properties near 19 Creeks End Lane

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.