678 Johnston Park Avenue, Collingwood

$625,000
678 Johnston Park Avenue

$625,000

New
18d
Condo ApartmentBungalow

678 Johnston Park Avenue, Collingwood

Total Monthly Obligation $3,828

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
18d
Score
78
Yield
13.2%
Cash on Cash
28.0%
Cap Rate
10.6%
5Y IRR
38.9%
10Y IRR
35.2%
Property Type-Condo Apartment
MLS® Number-S13864200
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Condo Apartment
Taxes-$3,888.04 (2026)
Maintenance-$783.16/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Chestnut Park Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Immediate
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

Indulge in the vibrant lifestyle offered by Lighthouse Point Yacht & Tennis Club, an exquisite waterfront haven spanning more than 125 lush acres, teeming with an extensive array of luxury amenities. Whether for full-time living or recreational use, move in immediately and be settled for the winter ski season. Step into the second level "Clipper" model featuring 1160 sq. ft. of living space with 3 bedrooms and 2 baths. A north west facing spacious patio overlooks the tennis courts and outdoor pool and connects to the open floor plan dining/kitchen and living rooms featuring a cozy gas fireplace for those cooler evenings. The open-concept kitchen, complete with a breakfast bar has access to the laundry/utility room with extra pantry storage. Your serenity awaits in the primary bedroom, equipped with a 3-piece ensuite, while the 2 additional guest bedrooms enjoy a separate 4-piece bathroom. Abundant outside locker storage by the unit door provides space for bikes, golf clubs and water toys. Access to the pristine waters of Georgian Bay, and an exclusive Yacht Club dedicated to slip owners should you wish to look into a boat slip at a separate cost, for your boat. The resort-like experience continues with access to 7 tennis courts, 6 pickleball courts, 2 outdoor swimming pools, 2 sandy beaches, over a mile of winding nature trails, 10 acres of protected natural beauty, marina facilities, and a 1600 sq.ft. recreation center that houses an indoor pool, rejuvenating spas, a sauna, well-equipped gym, games room, library, inviting outdoor patio seating, a social room graced by a grand piano, and more. Just a short drive to Blue Mountain and local area private ski clubs and golf courses. Live the waterfront community lifestyle at Lighthouse Point just minutes to Collingwood's downtown shops and restaurants.

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

Closing Costs

Mortgage Amount
$500,000
Land Transfer Taxes$8,975
Legal Fees (Est.)
$
Total cash required for closing$135,475

Total Monthly Obligation

$3,828/mo
Mortgage $2,521
Monthly Loss $3,165
Principal$663
Interest$1,858
Property Tax$324
Condo Fees$783
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
9.4%85
Cash-on-Cash
21.2%94
5-Year IRR
33.5%100
10-Year IRR
30.7%
Returns Index
94.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
78/ 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
$82,704/yr
NOI
$58,748/yr
Net Cash Flow
$2,375/mo
Cash Margin
34.5%98
Cash Flow Index
98.0/ 100
Risk Profile
Weight: 20%
DSCR
1.9494
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
50.2/ 100

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

Comparables

Properties near 678 Johnston Park Avenue

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.