820 Suncrest Circle 1, Collingwood

$959,900
820 Suncrest Circle 1

$959,900

New
23d
Condo Townhouse2-Storey

820 Suncrest Circle 1, Collingwood

Total Monthly Obligation $5,393

Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
23d
Score
21
Yield
6.6%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Condo Townhouse
MLS® Number-S13843348
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,608.51 (2026)
Maintenance-$1,020.6/mo
Locker-None
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-Royal LePage Locations North
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Concrete
Possession-quick or long closing
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

Rarely offered Lighthouse Point 2 story Garden Home end unit features three bedrooms, two and a half baths, gas furnace, central air, attached garage with opener and includes a 30-foot boat slip. Beautifully updated, renovated and move-in ready! Custom window coverings, updated bathrooms fixtures, and wide plank wood style floors throughout. Fabulous kitchen with stainless steel appliances and gas stove has granite counters and breakfast bar for casual dining. Open concept living/dining/kitchen is highlighted by the lovely gas fireplace surround and mantel with walk-out from the dining room to a 12' x 15' patio with direct gas BBQ hookup. The main floor powder room has heated floors, hot water on demand and coat closet. Upstairs a spacious primary bedroom includes double closet lined with wood, pretty sliding barn doors and an ensuite with double sink vanity, walk-in glass shower and cozy heated floors. Thoughtful second floor layout also features two additional bedrooms w/closets, a second full bath with jacuzzi tub and shower plus convenient second floor laundry. Ideal vacation home or full time residence, this stunning Trillium floor plan is located on Suncrest Circle directly across the street from an outdoor pool and tennis courts. Boat slip owners also have exclusive access to their own clubhouse and outdoor pool at the marina. Boat slip address is BE-13. Lighthouse Point on Georgian Bay Includes a16,000 square foot recreation centre with indoor pool, gym, hot tubs and saunas, 3 outdoor pools, 9 tennis courts, marina, plus gorgeous walking trails throughout this 100 acre waterfront development.

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

Closing Costs

Mortgage Amount
$767,920
Land Transfer Taxes$15,673
Legal Fees (Est.)
$
Total cash required for closing$209,153

Total Monthly Obligation

$5,393/mo
Mortgage $3,872
Monthly Loss $4,374
Principal$1,019
Interest$2,853
Property Tax$301
Condo Fees$1,021
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.7%55
10-Year IRR
12.8%
Returns Index
28.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$63,168/yr
NOI
$38,595/yr
Net Cash Flow
-$656/mo
Cash Margin
-12.5%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
20.4/ 100

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

Comparables

Properties near 820 Suncrest Circle 1

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.