1014 Ben Lake Road East Road, Gravenhurst

$440,000
1014 Ben Lake Road East Road

$440,000

Price Change
70d
DetachedBungalow

1014 Ben Lake Road East Road, Gravenhurst

Total Monthly Obligation $2,296

HausQ Valuation Report
Beds
2
Baths
1
Park
3
Sqft
700-1100
DOM
70d
Score
31
Yield
7.1%
Cash on Cash
7.2%
Cap Rate
6.1%
5Y IRR
21.4%
10Y IRR
19.4%
Property Type-Detached
MLS® Number-X13677988
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-200 × 248 ft
Listed on site-Aug 14, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$1,754.34 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Oil)
Brokerage-Royal LePage Lakes Of Muskoka Realty
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-TBA
Neighbourhood-Ryde
Title-Residential Freehold

No agent assigned

Great opportunity to live in this cute 2 bedroom, 1-4 piece bath and full basement bungalow in the Village of Barkway located just 20 minutes east of Gravenhurst. This home had substantial renovations done prior to 2019 including new kitchen, engineered hardwood floors upstairs, new bathroom, some windows, siding, roof and more. Drilled well, forced air oil furnace. Oversized single car garage/workshop attached. Secondary driveway, storage shed, pond and more! Lots of space for family gatherings and fun in the large backyard with pond.

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

Closing Costs

Mortgage Amount
$352,000
Land Transfer Taxes$5,275
Legal Fees (Est.)
$
Total cash required for closing$94,775

Total Monthly Obligation

$2,296/mo
Mortgage $1,775
Monthly Loss $1,829
Principal$467
Interest$1,308
Property Tax$146
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.0%37
Cash-on-Cash
0.6%9
5-Year IRR
16.1%78
10-Year IRR
15.5%
Returns Index
42.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
31/ 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
$31,200/yr
NOI
$21,826/yr
Net Cash Flow
$44/mo
Cash Margin
1.7%7
Cash Flow Index
6.5/ 100
Risk Profile
Weight: 20%
DSCR
1.0229
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
39.4/ 100

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

Comparables

Properties near 1014 Ben Lake Road East Road

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.