3421 Grandview Forest Hill Drive 5, Huntsville

$434,000
3421 Grandview Forest Hill Drive 5

$434,000

New
18d
Condo Apartment1 Storey/Apt

3421 Grandview Forest Hill Drive 5, Huntsville

Total Monthly Obligation $2,784

Beds
1
Baths
1
Park
2
Sqft
800-899
DOM
18d
Score
18
Yield
6.0%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-X13860640
Beds-1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 5, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,090 (2025)
Maintenance-$659.49/mo
Locker-None
Parking-2 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY ENTERPRISES INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Exterior-Vinyl Siding, Wood
Possession-Flexible
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

Welcome to 3421 Grandview Forest Hill Drive, where breathtaking views of Cookson Bay, exceptional privacy, and the natural beauty of Muskoka come together in one of Huntsville'smost desirable waterfront communities. Nestled among mature trees and connected by a charming Muskoka stone walkway, this beautifully updated 1-bedroom, 1-bathroom ground-level entrance condo townhouse offers low-maintenance living without sacrificing comfort or lifestyle. The bright open-concept design features hardwood flooring throughout, large windows that fill the home with natural light, and peaceful forest views from every room. The updated kitchen boasts granite countertops, ample workspace, and modern appliances, while the inviting living room is anchored by a cozy WETT-certified wood-burning fireplace-perfect for relaxing after a day of outdoor adventure. The spacious primary bedroom provides a tranquil retreat, complemented by an updated bathroom featuring a walk-in glass shower. Additional upgrades include in-suite laundry, a generous storage closet, a newer natural gas forced-air furnace, an updated electrical panel, and fresh paint throughout. Start your mornings on the expansive private deck, where stunning sunrises over Cookson Bay create the perfect backdrop for coffee or quiet reflection. Residents enjoy access to a community swim dock, scenic walking trails, and the unmatched four-season lifestyle Muskoka is known for. Ideally located minutes from downtown Huntsville, Highway 60, Deerhurst Resort, Grandview Golf Club, Deerhurst Highlands Golf Course, Hidden Valley Highlands Ski Area, Arrowhead Provincial Park, and Algonquin Provincial Park, this property offers endless opportunities for recreation and exploration. Whether you're searching for a year-roundresidence, a carefree downsizing opportunity, a weekend retreat, or an investment property inthe heart of Muskoka, this exceptional Grandview condo delivers outstanding value, convenience, and lifestyle in every season.

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

Closing Costs

Mortgage Amount
$347,200
Land Transfer Taxes$5,155
Legal Fees (Est.)
$
Total cash required for closing$93,455

Total Monthly Obligation

$2,784/mo
Mortgage $1,751
Monthly Loss $2,324
Principal$461
Interest$1,290
Property Tax$174
Condo Fees$659
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.6%21
10-Year IRR
8.9%
Returns Index
11.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$26,148/yr
NOI
$11,129/yr
Net Cash Flow
-$823/mo
Cash Margin
-37.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
27.5/ 100

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

Comparables

Properties near 3421 Grandview Forest Hill Drive 5

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.