435 Walnut Street 101, Collingwood

$379,000
435 Walnut Street 101

$379,000

New
28d
Condo ApartmentBungalow

435 Walnut Street 101, Collingwood

Total Monthly Obligation $2,375

Beds
1
Baths
1
Park
1
Sqft
800-899
DOM
28d
Score
20
Yield
6.0%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Condo Apartment
MLS® Number-S13827436
Beds-1
Bathrooms-1
Size-800-899 sqft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Condo Apartment
Age-16-30
Taxes-$2,039 (2025)
Maintenance-$476/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Radiant (Other)
Brokerage-RE/MAX Four Seasons Realty Limited
Cooling-Wall Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Immediate
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

Welcome to the desirable WALNUT WOODS condominium community, a well-maintained 16-unit brick building perfectly located in the heart of Collingwood. This 1 bedroom, 1 bathroom, GROUND-FLOOR UNIT offers the convenience of no stairs, open concept design, main-floor living. Updated Kitchen features quartz countertops, modern backsplash, large island with breakfast bar and stainless steel appliances. Open dining room and spacious living room features hardwood floors and sliding glass door walkout to private patio. Primary bedroom includes 4-piecesemi-ensuite privileges. In-suite laundry/utility room with newer washer and dryer (2020) and owned hot water tank (2019). Cost efficient comfort of luxury radiant in-floor heating for winter and ductless A/C for summer. Designated parking space located just steps from entrance and ample visitor parking. Building backs onto wooded greenspace, ideally located close to parks, trails, place of worship, schools, public transit, just minutes from Collingwood's downtown amenities, restaurants and shops. Experience the comfort and convenience of Walnut Woods community living.

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

Closing Costs

Mortgage Amount
$303,200
Land Transfer Taxes$4,160
Legal Fees (Est.)
$
Total cash required for closing$81,460

Total Monthly Obligation

$2,375/mo
Mortgage $1,529
Monthly Loss $1,972
Principal$402
Interest$1,126
Property Tax$170
Condo Fees$476
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.2%24
10-Year IRR
9.4%
Returns Index
13.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$22,812/yr
NOI
$10,380/yr
Net Cash Flow
-$664/mo
Cash Margin
-34.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
31.4/ 100

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

Comparables

Properties near 435 Walnut Street 101

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.