22 Cranberry Surf, Collingwood

$525,000
22 Cranberry Surf

$525,000

New
30d
Condo Townhouse2-Storey

22 Cranberry Surf, Collingwood

Total Monthly Obligation $3,296

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1000-1199
DOM
30d
Score
17
Yield
5.5%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Condo Townhouse
MLS® Number-S13818136
Beds-3
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$3,166 (2025)
Maintenance-$714.85/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Possession-Flexible
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

With views of Georgian Bay, a neighborhood saltwater pool, and direct access to nature, 22 Cranberry Surf offers the perfect blend of modern comfort and outdoor adventure. This low-maintenance, two-storey condo features an open-concept main floor with a cozy gas fireplace, breakfast bar, and walkout to a backyard patio backing onto the scenic waterfront trail. Upstairs, the primary bedroom boasts a balcony with bay views and an ensuite, while two additional bedrooms, a full bath, and laundry provide ample space. Enjoy the convenience of driveway parking, visitor spots, and plenty of indoor and outdoor storage. Ideally located near Blue Mountain, Collingwood's historic downtown, and steps from the spa, this is a serene retreat with easy access to shopping, dining, and year-round recreation. Don't miss your chance to experience the best of Collingwood living!

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

Closing Costs

Mortgage Amount
$420,000
Land Transfer Taxes$6,975
Legal Fees (Est.)
$
Total cash required for closing$113,475

Total Monthly Obligation

$3,296/mo
Mortgage $2,118
Monthly Loss $2,739
Principal$557
Interest$1,560
Property Tax$264
Condo Fees$715
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.5%16
10-Year IRR
8.1%
Returns Index
9.3/ 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
$28,968/yr
NOI
$11,927/yr
Net Cash Flow
-$1,124/mo
Cash Margin
-46.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
23.7/ 100

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

Comparables

Properties near 22 Cranberry Surf

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.