1102 Horseshoe Valley Road W 312, Oro-Medonte

$369,000
1102 Horseshoe Valley Road W 312

$369,000

New
18d
Condo Townhouse1 Storey/Apt

1102 Horseshoe Valley Road W 312, Oro-Medonte

Total Monthly Obligation $2,654

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
26
Yield
9.1%
Cash on Cash
4.5%
Cap Rate
5.5%
5Y IRR
19.2%
10Y IRR
17.6%
Property Type-Condo Townhouse
MLS® Number-S13862678
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-1 Storey/Apt
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,005.09 (2025)
Maintenance-$798.6/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Electric)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster), Hardboard
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-Horseshoe Valley
Title-Residential Condo & Other

No agent assigned

Updated condo in the heart of the Horseshoe Valley. Across the street from Horseshoe Resort and The Heights ski hill. Siding onto Copeland forest over 4000 acres of crown land, hiking and nordic sking trails, fronting onto the the Valley Golf course. Come play where you live, great residence or recreation Condo. Over 1300 square feet with two balconies with views of the ski hill. This upper floor unit is unique to the building with an updated two bathroom renovation offering a 3 piece ensuite to the primary bedroom. The secondary bedroom is large offering plenty of space for guests and an office area. The kitchen has been updated and offers double ovens, stainless steel appliances, quartz counters and a tasteful stone backsplash. Full dining area ready for you to entertain. Laundry is in-suite. Plenty of outdoor parking available. All the windows and sliding doors have been updated. Large storage room in suite, great for golf clubs, skis or bikes. Close to Vetta spa and the new Horseshoe Heights elementary school. Some photos virtually staged as unit is vacant.

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

Closing Costs

Mortgage Amount
$295,200
Land Transfer Taxes$4,010
Legal Fees (Est.)
$
Total cash required for closing$79,310

Total Monthly Obligation

$2,654/mo
Mortgage $1,488
Monthly Loss $2,262
Principal$392
Interest$1,097
Property Tax$167
Condo Fees$799
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.0%5
5-Year IRR
14.5%68
10-Year IRR
14.5%
Returns Index
35.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$33,660/yr
NOI
$16,306/yr
Net Cash Flow
-$130/mo
Cash Margin
-4.6%2
Cash Flow Index
1.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9121
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
33.4/ 100

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

Comparables

Properties near 1102 Horseshoe Valley Road W 312

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.