100 Nottawaga Drive, Tiny

$1,375,000
100 Nottawaga Drive

$1,375,000

New
29d
DetachedBungalow

100 Nottawaga Drive, Tiny

Total Monthly Obligation $6,524

Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
29d
Score
14
Yield
2.0%
Cash on Cash
-15.4%
Cap Rate
1.3%
5Y IRR
3.6%
10Y IRR
5.4%
Property Type-Detached
MLS® Number-S13823086
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-50 × 300 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$7,231 (2026)
Parking-4 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-RE/MAX Georgian Bay Realty Ltd
Cooling-None
Laundry-No
Fireplace-Wood
Pool-None
Facing-West
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-flexible
Neighbourhood-Rural Tiny
Title-Residential Freehold

No agent assigned

Nottawaga Beach is one of Tiny Township's highly sought after beaches. This three bedroom cottage offers frontage onto a pristine sand beach and stunning water and sunset views. Water views are enjoyed from all principal rooms, two of the three bedrooms and the deck. Access to the cottage is via a private, year round road owned and maintained by the Nottawaga Beach Association. As a member of the Nottawaga Beach Association you are assured of quiet enjoyment of one of the best beaches in the area. Membership dues are applicable. Use the cottage as is for years to come or while you develop plans for your ultimate dream retreat.

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

Closing Costs

Mortgage Amount
$1,100,000
Land Transfer Taxes$23,975
Legal Fees (Est.)
$
Total cash required for closing$300,475

Total Monthly Obligation

$6,524/mo
Mortgage $5,546
Monthly Loss $5,064
Principal$1,460
Interest$4,087
Property Tax$603
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.3%0
5-Year IRR
1.4%4
10-Year IRR
4.0%
Returns Index
3.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$27,000/yr
NOI
$12,569/yr
Net Cash Flow
-$4,499/mo
Cash Margin
-200.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.191
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.3/ 100

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

Comparables

Properties near 100 Nottawaga Drive

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.