23 Campus Trail 109, Huntsville

$499,000
23 Campus Trail 109

$499,000

Price Change
21d
Condo ApartmentApartment

23 Campus Trail 109, Huntsville

Total Monthly Obligation $2,910

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
21d
Score
21
Yield
6.2%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-X13855724
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,263.8 (2026)
Maintenance-$425/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-Coldwell Banker Thompson Real Estate
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stone, Wood
Possession-Flexible
Neighbourhood-Huntsville
Title-Residential Condo & Other

No agent assigned

Enjoy comfortable condo living at The Tom on Campus Trail in Huntsville. Built in 2021, this 2-bedroom, 1-bathroom corner unit offers 950 sq. ft. of thoughtfully designed living space, with an open-concept layout and a private balcony to enjoy your morning coffee or unwind at the end of the day. The kitchen features an island and stainless steel appliances, opening to the living and dining areas for easy everyday living and entertaining. Approximately $15,000 in upgrades were selected when the owner purchased the unit, with a full list available upon request. In-suite laundry and central air conditioning add to the comfort and convenience. With some of the lowest condo fees in Huntsville, including heat and water, The Tom offers great value. Added extras included including a newer Natural gas Napoleon BBQ, under and above kitchen cupboard lighting, stunning quartz countertops in the kitchen and additional storage cabinet. Underground parking and a storage locker provide practical extras, while residents can enjoy a shared common room, landscaped grounds and close-by pickleball courts.Conveniently located close to the hospital, medical centre, shopping, restaurants and downtown Huntsville, The Tom puts everyday essentials and local recreation within easy reach. Nearby golf courses, walking trails and Arrowhead Provincial Park offer plenty of ways to enjoy Muskoka throughout the seasons. A welcoming home for those looking to spend less time on maintenance and more time enjoying everything Huntsville has to offer.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,910/mo
Mortgage $2,013
Monthly Loss $2,380
Principal$530
Interest$1,483
Property Tax$272
Condo Fees$425
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.2/ 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
$31,128/yr
NOI
$17,251/yr
Net Cash Flow
-$575/mo
Cash Margin
-22.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
28.2/ 100

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

Comparables

Properties near 23 Campus Trail 109

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.