161 Hawthorn Crescent, Georgian Bluffs

$519,000
161 Hawthorn Crescent

$519,000

New
18d
Condo TownhouseBungalow

161 Hawthorn Crescent, Georgian Bluffs

Total Monthly Obligation $3,180

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
21
Yield
6.7%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Condo Townhouse
MLS® Number-X13862284
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Condo Townhouse
Age-0-5
Taxes-$3,464 (2025)
Maintenance-$597.5/mo
Locker-None
Parking-2 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Chestnut Park Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Hardboard, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Flexible
Neighbourhood-Georgian Bluffs
Title-Residential Condo & Other

No agent assigned

Cobble Beach is a hidden gem in Ontario. It's like living at a resort on the ocean without going to the ocean. Steps from the Georgian Bay waterfront and golf course, enjoy sunrises over the water, a shallow beach and large dock. The 18-hole links-style golf course, designed by renowned architect Doug Carrick, is listed in the top 100 courses in Canada, with stunning water views on over half of the holes. It features a top notch short game practice area and driving range. There is also a golf simulator for winter use. Private membership is available or pay-as-you go play options. This maintenance free 2 bedroom, 2 bathroom condominium boasts open concept living and slight water views. Gorgeous kitchen with large custom built island & walk-in pantry, spacious living room features an electric fireplace & walkout. Large unfinished basement is yours to customize. Cobble Beach common areas include an outdoor heated swimming pool, hot tub, community building, spa, fitness centre, steam room, tennis court, volleyball court, and bocce court. When you're entertaining, there's a great inn and restaurant at Cobble Beach when you want to enjoy visiting with your guests and not the work! You are not just buying a home, you're buying a four season lifestyle!

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

Closing Costs

Mortgage Amount
$415,200
Land Transfer Taxes$6,855
Legal Fees (Est.)
$
Total cash required for closing$112,155

Total Monthly Obligation

$3,180/mo
Mortgage $2,094
Monthly Loss $2,629
Principal$551
Interest$1,543
Property Tax$289
Condo Fees$598
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.1%2
5-Year IRR
11.0%43
10-Year IRR
11.5%
Returns Index
22.2/ 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
$34,800/yr
NOI
$18,286/yr
Net Cash Flow
-$570/mo
Cash Margin
-19.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.5/ 100

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

Comparables

Properties near 161 Hawthorn Crescent

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.