1017 Rhapsody Lane, Algonquin Highlands

$399,000
1017 Rhapsody Lane

$399,000

New
57d
Detached1 1/2 Storey

1017 Rhapsody Lane, Algonquin Highlands

Total Monthly Obligation $2,184

Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
57d
Score
74
Yield
10.5%
Cash on Cash
21.6%
Cap Rate
9.2%
5Y IRR
33.4%
10Y IRR
30.0%
Property Type-Detached
MLS® Number-X13716886
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-249 × 241 ft
Listed on site-Aug 27, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,392.88 (2026)
Parking-2 - None
Basement-Partial Basement, Crawl Space, Unfinished
Heating-Other (Other)
Brokerage-Coldwell Banker Thompson Real Estate
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Wood , Other
Roof-Asphalt Shingle, Metal
Foundation-Concrete Block, Other
Sewer-Septic
Possession-Immediate
Neighbourhood-McClintock
Title-Residential Freehold

No agent assigned

A Rare Lucy Lake Waterfront Opportunity...Discover the opportunity to own a truly special piece of Ontario Cottage Country on beautiful Lucy Lake, just minutes from the natural beauty of Algonquin Park. Held by the same family since the 1950s, this 1.7 Acre waterfront property offers 249' of west-facing shoreline and a unique combination of privacy, natural beauty and potential. The existing 3 bedroom, 1 bathroom home/cottage has been enjoyed by generations of the same family and now awaits a new vision. the property is being offered as an estate sale and the dwelling is currently in a state of disrepair with no existing heat source. Whether you envision restoring the existing cottage, creating a seasonal retreat, or embarking on a larger renovation project, this property provides an exceptional canvas for those looking to create something truly their own. The beautiful forested lot offers a wonderful sense of privacy, with openings providing views toward Lucy Lake. An existing bunkie adds even more potential and could be restored to provide additional guest space, a studio or a quiet escape. Lucy Lake is a particularly special setting, with only seven lots on the lake and the majority of the surrounding land remaining Crown Land. Enjoy the peace and privacy of a remarkably low density lake while being close to the vast wilderness and recreational opportunities of Algonquin Park. For those with a vision, this is an opportunity to breathe new life into a property with decades of family history and create a truly memorable waterfront retreat in one of Ontario's most beautiful cottage regions.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,184/mo
Mortgage $1,609
Monthly Loss $1,760
Principal$424
Interest$1,186
Property Tax$199
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
7.7%71
Cash-on-Cash
13.5%71
5-Year IRR
26.8%99
10-Year IRR
24.6%
Returns Index
81.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
74/ 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
$41,988/yr
NOI
$30,896/yr
Net Cash Flow
$965/mo
Cash Margin
27.6%93
Cash Flow Index
92.5/ 100
Risk Profile
Weight: 20%
DSCR
1.6080
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
57.1/ 100

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

Comparables

Properties near 1017 Rhapsody 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.