25 Pen Lake Point Road 425, Huntsville

$399,900
25 Pen Lake Point Road 425

$399,900

New
24d
Condo ApartmentApartment

25 Pen Lake Point Road 425, Huntsville

Total Monthly Obligation $2,685

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
24d
Score
21
Yield
7.2%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Condo Apartment
MLS® Number-X13839760
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,911.14 (2025)
Maintenance-$546.08/mo
Locker-None
Parking-1 - Surface
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Stucco (Plaster)
Possession-TBD
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

Experience the very best of resort-style living in this exceptional one-bedroom condo, showcasing breathtaking, unobstructed views of Peninsula Lake. Truly one of a kind, this inviting yet sophisticated unit features a thoughtfully designed layout, high-quality finishes, and elegant designer details throughout. Enjoy soaring 9-foot ceilings, a modern kitchen complete with a ceramic backsplash, and a private balcony overlooking the lake-the perfect setting for your morning coffee or evening unwinds. Ideally situated within Deerhurst Resort, residents enjoy access to an array of world-class amenities, including golf, a private beach, spa services, on-site dining, and swimming pools-all just steps from your door. Whether you're seeking a tranquil getaway or a turnkey investment in resort living, this stunning unit delivers the complete package.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,685/mo
Mortgage $1,613
Monthly Loss $2,261
Principal$424
Interest$1,189
Property Tax$326
Condo Fees$546
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
10.2%37
10-Year IRR
11.0%
Returns Index
19.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$28,800/yr
NOI
$13,056/yr
Net Cash Flow
-$525/mo
Cash Margin
-21.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
29.5/ 100

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

Comparables

Properties near 25 Pen Lake Point Road 425

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.