94 Sunshine Lane, Orillia

$579,900
94 Sunshine Lane

$579,900

New
18d
Condo Townhouse2-Storey

94 Sunshine Lane, Orillia

Total Monthly Obligation $3,215

Beds
3
Baths
3
Park
1
Sqft
1400-1599
DOM
18d
Score
81
Yield
24.9%
Cash on Cash
83.9%
Cap Rate
22.6%
5Y IRR
89.7%
10Y IRR
86.8%
Property Type-Condo Townhouse
MLS® Number-S13863698
Beds-3
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-0-5
Taxes-$5,347 (2026)
Maintenance-$229.93/mo
Locker-None
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Hardboard
Roof-Shingles
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-Orillia
Title-Residential Condo & Other

No agent assigned

Beautifully finished new construction townhome in Sunshine Harbour, an exciting waterfront community just steps from Lake Couchiching and minutes from Downtown Orillia. This two-storey Tait model offers approximately 1,580 sq. ft. of thoughtfully designed living space with 3 bedrooms and 2.5 bathrooms, modern finishes and a bright, open-concept layout ideal for everyday living and entertaining. The main level features spacious living and dining areas, a contemporary kitchen with stainless steel appliances and convenient access to your private outdoor space. Upstairs, three well-appointed bedrooms provide plenty of room for family, guests or a home office. An attached garage, paved driveway and exclusive-use backyard complete this move-in-ready home. Built by FRAM + Slokker with energy-efficient construction and Tarion warranty. Enjoy the convenience of being within walking distance of Centennial Park, the Lake Couchiching waterfront, marina, trails and the shops, restaurants and amenities of Downtown Orillia. A wonderful opportunity to own a brand-new home in one of Orillia's most exciting waterfront communities with immediate occupancy available.

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,215/mo
Mortgage $2,339
Monthly Loss $2,599
Principal$616
Interest$1,724
Property Tax$446
Condo Fees$230
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
20.6%100
Cash-on-Cash
73.1%100
5-Year IRR
80.1%100
10-Year IRR
77.2%
Returns Index
100.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
81/ 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
$144,192/yr
NOI
$119,267/yr
Net Cash Flow
$7,600/mo
Cash Margin
63.2%100
Cash Flow Index
100.0/ 100
Risk Profile
Weight: 20%
DSCR
4.25100
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
53.6/ 100

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

Comparables

Properties near 94 Sunshine Lane

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.