9 Harbour Street E 3109-3111, Collingwood

$29,000
9 Harbour Street E 3109-3111

$29,000

New
2d
OtherOther

9 Harbour Street E 3109-3111, Collingwood

Total Monthly Obligation $572

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
2d
Score
85
Yield
82.8%
Cash on Cash
279.0%
Cap Rate
64.6%
5Y IRR
281.4%
10Y IRR
281.1%
Property Type-Other
MLS® Number-S14101380
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 21, 2026
Style-Other
Building Type-Other
Taxes-$543 (2025)
Maintenance-$209.55/mo
Locker-None
Parking-1 - None
Basement-None
Brokerage-RE/MAX Four Seasons Realty Limited
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

This 3 week G6 fractional ownership for weeks 31-33-46, with a spectacular view of Georgian Bay and historic Collingwood grain terminals could be yours. With the ability to trade, rent, or use your weeks somewhere else in the world, this type of ownership give you lots of flexibility for your choice of vacation you'd like to enjoy! While using both units you may sleep up to 8 people or just use one side for 3 weeks and get up to 3 more weeks for the other unit. Come enjoy golfing, tennis, hot tub, spa, sauna, pool, waterfront restaurant, soon to be movie theatre and much more. These are only some of the amenities this resort has to offer.

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

Closing Costs

Mortgage Amount
$23,200
Land Transfer Taxes$145
Legal Fees (Est.)
$
Total cash required for closing$7,445

Total Monthly Obligation

$747/mo
Mortgage $117
Monthly Loss $716
Principal$31
Interest$86
Property Tax$45
Condo Fees$210
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
48.4%100
Cash-on-Cash
202.7%100
5-Year IRR
207.5%100
10-Year IRR
206.9%
Returns Index
100.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
85/ 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
$24,000/yr
NOI
$14,042/yr
Net Cash Flow
$1,053/mo
Cash Margin
52.7%100
Cash Flow Index
99.9/ 100
Risk Profile
Weight: 20%
DSCR
10.00100
LTV Ratio
80.0%18
Vacancy Buffer
11.8 mo100
Risk Index
72.7/ 100

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

Comparables

Properties near 9 Harbour Street E 3109-3111

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.