87 Conservation Way, Collingwood

$1,099,900
87 Conservation Way

$1,099,900

New
24d
Condo TownhouseBungaloft

87 Conservation Way, Collingwood

Total Monthly Obligation $5,691

Bed+Den
4+1
Baths
4
Park
2
Sqft
1800-1999
DOM
24d
Score
79
Yield
13.5%
Cash on Cash
34.2%
Cap Rate
11.9%
5Y IRR
44.2%
10Y IRR
40.3%
Property Type-Condo Townhouse
MLS® Number-S13839480
Bed+Den-4+1
Bathrooms-4
Size-1800-1999 sqft
Listed on site-Sep 29, 2026
Style-Bungaloft
Building Type-Condo Townhouse
Taxes-$5,793.96 (2026)
Maintenance-$571.92/mo
Locker-None
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ICI SOURCE REAL ASSET SERVICES INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Board & Batten
Possession-60-90 days
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

Located in the Silver Glen Preserve on the west side of Collingwood, this 1915 square foot end unit bungaloft also features a professionally finished 900 square foot basement. This spacious townhouse has a two car garage and a total of four bedrooms and four bathrooms. The basement comes with a great room, separate kitchen, bedroom, bathroom and games area which is currently equipped with a shuffleboard area and table tennis game. Don't miss this opportunity to live in the four season resort town of Collingwood in a highly sought after and seldom available unit type. *For Additional Property Details Click The Brochure Icon Below*

$
$
%
%
$
$
$
(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

$5,691/mo
Mortgage $4,437
Monthly Loss $4,524
Principal$1,168
Interest$3,269
Property Tax$483
Condo Fees$572
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
10.8%92
Cash-on-Cash
27.8%99
5-Year IRR
39.0%100
10-Year IRR
35.8%
Returns Index
97.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
79/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$148,968/yr
NOI
$119,014/yr
Net Cash Flow
$5,481/mo
Cash Margin
44.2%100
Cash Flow Index
99.7/ 100
Risk Profile
Weight: 20%
DSCR
2.2498
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
46.9/ 100

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

Comparables

Properties near 87 Conservation Way

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.