815 MUSKOKA Road S, Gravenhurst

$359,000
815 MUSKOKA Road S

$359,000

New
22d
DetachedBungalow

815 MUSKOKA Road S, Gravenhurst

Total Monthly Obligation $1,956

Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
22d
Score
52
Yield
8.7%
Cash on Cash
13.9%
Cap Rate
7.6%
5Y IRR
26.9%
10Y IRR
24.2%
Property Type-Detached
MLS® Number-X13848706
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-30 × 100 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$1,590.86 (2026)
Parking-4 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-Royal LePage Lakes Of Muskoka - Clarke Muskoka Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Muskoka (S)
Title-Residential Freehold

No agent assigned

Commercially zoned and ideally located in the heart of Gravenhurst, this in-town bungalow offers outstanding potential for investors, business owners, or those seeking a convenient residential property on full municipal services. The home features approximately 755 sq. ft. of living space, 2 bedrooms, 1 bathroom, and a fully finished basement. Recent updates include added blown-in insulation, a forced-air furnace, and an updated roof. Situated in a high-exposure location with excellent visibility, the property is within walking distance of schools, shops, restaurants, and other amenities, with quick access to Highway 11. A versatile opportunity in a growing Muskoka community.

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

Closing Costs

Mortgage Amount
$287,200
Land Transfer Taxes$3,860
Legal Fees (Est.)
$
Total cash required for closing$77,160

Total Monthly Obligation

$1,956/mo
Mortgage $1,448
Monthly Loss $1,575
Principal$381
Interest$1,067
Property Tax$133
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.1%52
Cash-on-Cash
6.0%27
5-Year IRR
20.6%93
10-Year IRR
19.2%
Returns Index
58.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
52/ 100
Poor•Caution

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
$21,989/yr
Net Cash Flow
$384/mo
Cash Margin
14.8%49
Cash Flow Index
48.9/ 100
Risk Profile
Weight: 20%
DSCR
1.2752
LTV Ratio
80.0%18
Vacancy Buffer
4.8 mo81
Risk Index
50.2/ 100

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

Comparables

Properties near 815 MUSKOKA Road S

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.