810 North Mary Lake Road, Huntsville

$799,900
810 North Mary Lake Road

$799,900

New
29d
Detached1 1/2 Storey

810 North Mary Lake Road, Huntsville

Total Monthly Obligation $3,852

Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
29d
Score
23
Yield
5.7%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Detached
MLS® Number-X13826788
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-150.92 × 450.29 ft
Listed on site-Sep 24, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-31-50
Taxes-$3,001.21 (2026)
Parking-4 - None
Basement-Full, Separate Entrance, Finished
Heating-Forced Air (Electric)
Brokerage-Coldwell Banker Thompson Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Wood
Sewer-Septic
Possession-Immediate
Neighbourhood-Brunel
Title-Residential Freehold

No agent assigned

Charming, impeccably maintained, & surrounded by peaceful rolling countryside, this home offers the perfect balance of comfort & style. A welcoming covered porch sets the tone, while inside, the thoughtfully designed layout wraps the kitchen, living, & dining areas around the central staircase, creating a warm & connected space. The bright kitchen features an abundance of storage, quartz countertops, & timeless cabinetry, while the dining area opens through garden doors to the rear deck for effortless summer BBQs. The sun-filled living room is highlighted by a striking barn board accent wall & oversized windows that frame beautiful country views. A main floor bedroom enjoys ensuite privileges to the 3pc bath, while the convenient mudroom/laundry room adds everyday functionality. Upstairs, you'll find 2 more spacious bedrooms, including a generous primary suite with ensuite privileges to a beautifully appointed 3pc bathroom featuring an oversized glass & tile shower with a sleek linear drain. The finished lower level expands the living space with a spacious rec room, dedicated office, & a utility/workshop area with its own separate entrance, ideal for gardening enthusiasts, or extra storage. An energy-efficient heat pump provides both heating & central air, while the drilled well with UV filtration offers added peace of mind. Outside, there's plenty of room for children & pets to play, or for avid gardeners to create. Multiple nearby access points to the Muskoka River make it easy to launch a canoe or kayak, with Mary Lake at the end of the road & Fairy Lake just minutes away on Brunel Road, providing access to over 40 miles of boating. Families will appreciate being within walking distance of the local Montessori school & just a short drive to Riverside Public School & Huntsville High School. Set in a truly tranquil setting with picturesque views from every window, this is a place where peaceful country living & everyday convenience come together beautifully.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$3,852/mo
Mortgage $3,227
Monthly Loss $3,003
Principal$849
Interest$2,378
Property Tax$250
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.0%4
5-Year IRR
13.2%59
10-Year IRR
13.1%
Returns Index
30.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$45,600/yr
NOI
$33,539/yr
Net Cash Flow
-$432/mo
Cash Margin
-11.4%1
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
25.2/ 100

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

Comparables

Properties near 810 North Mary Lake 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.