110 JOHN WATT Way, Blue Mountains

$1,695,000
110 JOHN WATT Way

$1,695,000

New
25d
DetachedBungaloft

110 JOHN WATT Way, Blue Mountains

Total Monthly Obligation $7,905

Beds
6
Baths
4
Park
4
Sqft
3000-3500
DOM
25d
Score
15
Yield
3.5%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-X13835600
Beds-6
Bathrooms-4
Size-3000-3500 sqft
Lot Size-55.86 × 148.36 ft
Listed on site-Sep 28, 2026
Style-Bungaloft
Building Type-Detached
Age-16-30
Taxes-$8,315 (2025)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-Royal LePage Locations North
Cooling-Other
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Wood , Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Blue Mountains
Title-Residential Freehold

No agent assigned

Situated along the picturesque 4th hole of Lora Bay Golf Club, this magnificent 6-bedroom, 3.5-bath residence is wrapped in meticulously landscaped perennial gardens and stone terraces. Showcasing extensive updates-including fresh paint throughout the main level and a fully finished lower level-this home seamlessly blends luxury with everyday comfort. The main level impresses with grand cathedral ceilings, gleaming hardwood floors, a formal dining room, and a double-sided gas fireplace elegantly shared between the spacious living room and a light-filled sunroom. The gourmet kitchen features granite countertops, in-floor heating, and an upgraded walk-in pantry with custom cabinetry and a wine/beverage fridge. A primary retreat on the main level offers a spa-like ensuite and dual walk-in closets, while three generous guest bedrooms anchor the upper level. The lower level provides hydronic radiant in-floor heating, oversized windows, two additional bedrooms, a 3-piece bath, and a large recreation area. Outside, dine al fresco under a custom-rebuilt garden pergola surrounded by lush fairway vistas. Minutes to downtown Thornbury, private beaches, the Georgian Trail, and Lora Bay's private lodge-embrace the sense of community in this welcoming enclave, where every day feels like a retreat.

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

Closing Costs

Mortgage Amount
$1,356,000
Land Transfer Taxes$30,375
Legal Fees (Est.)
$
Total cash required for closing$370,875

Total Monthly Obligation

$7,905/mo
Mortgage $6,837
Monthly Loss $6,106
Principal$1,799
Interest$5,038
Property Tax$693
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%17
10-Year IRR
7.9%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$59,400/yr
NOI
$40,645/yr
Net Cash Flow
-$3,450/mo
Cash Margin
-69.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
14.1/ 100

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

Comparables

Properties near 110 JOHN WATT Way

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.