52-205 Deerhurst Drive, Huntsville

$255,000
52-205 Deerhurst Drive

$255,000

New
22d
Condo Apartment1 Storey/Apt

52-205 Deerhurst Drive, Huntsville

Total Monthly Obligation $2,311

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
22d
Score
20
Yield
9.9%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-X13855398
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 1, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$1,699 (2026)
Maintenance-$941.02/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Sutton Group Muskoka Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Exterior-Vinyl Siding
Possession-Immed
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

Enjoy the Deerhurst Resort Lifestyle! Welcome to this beautifully updated one-bedroom condominium at Muskoka's premier resort, Deerhurst Resort. Whether you're looking for a year-round retreat, vacation home, or investment in the heart of Muskoka, this fully furnished unit is ready for immediate occupancy. THIS UNIT INCLUDES MANY RECENT UPGRADES COMPLETED IN 2025 - LUXURY VIYNL PLANK FLOORS, KITCHEN, PANTRY AND BATHROOM CABINETS, WALLS AND TRIM FRESHLY PAINTED & HVAC SYSTEM. The suite offers a bright, inviting living space with a cozy natural gas fireplace and the comfort of central air conditioning and a forced-air natural gas furnace for year-round enjoyment. The well-equipped kitchen provides everything you need for extended stays or weekend getaways, while the spacious bedroom comfortably accommodates two double beds. The modern bathroom features a walk-in shower, and a private covered balcony overlooks the beautifully maintained resort grounds, providing the perfect spot to relax and unwind. As an owner at Deerhurst Resort, you'll enjoy access to the resort's outstanding recreational facilities and amenities, allowing you to experience the best of Muskoka living in every season. Situated on beautiful Peninsula Lake, Deerhurst offers access to a spectacular chain of lakes with boating directly into historic downtown Huntsville for waterfront dining, shopping, and entertainment. An added bonus is that this unit is not enrolled in the resort's rental program, giving you the flexibility to enjoy your property whenever you choose. With all furnishings included, this move-in-ready condominium is your opportunity to own a piece of one of Muskoka's most sought-after resort destinations. Come experience the perfect combination of comfort, convenience, and four-season resort living. HST is not applicable to the sale. Unit is ready for immediate occupancy.

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

Closing Costs

Mortgage Amount
$204,000
Land Transfer Taxes$2,300
Legal Fees (Est.)
$
Total cash required for closing$54,800

Total Monthly Obligation

$2,311/mo
Mortgage $1,029
Monthly Loss $2,041
Principal$271
Interest$758
Property Tax$142
Condo Fees$941
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
9.1%30
10-Year IRR
10.5%
Returns Index
15.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$25,200/yr
NOI
$7,289/yr
Net Cash Flow
-$421/mo
Cash Margin
-20.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
32.1/ 100

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

Comparables

Properties near 52-205 Deerhurst Drive

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.