123 HIDDEN LAKE Road, Blue Mountains

$875,000
123 HIDDEN LAKE Road

$875,000

New
17d
DetachedBungalow

123 HIDDEN LAKE Road, Blue Mountains

Total Monthly Obligation $4,194

HausQ Valuation Report
Beds
3
Baths
3
Park
6
Sqft
1500-2000
DOM
17d
Score
80
Yield
20.0%
Cash on Cash
66.3%
Cap Rate
18.8%
5Y IRR
73.2%
10Y IRR
69.7%
Property Type-Detached
MLS® Number-X13868632
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-150 × 200 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,468.92 (2026)
Parking-7 - Detached
Basement-Unfinished, Crawl Space
Heating-Forced Air (Gas)
Brokerage-Century 21 Millennium Inc.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-Immediate/Flexible
Neighbourhood-Blue Mountains
Title-Residential Freehold

No agent assigned

Welcome to 123 Hidden Lake Road, a charming, family-friendly bungalow set on an oversized park-like lot, in a convenient location between Collingwood and Thornbury. Measuring 150' x 200' the property backs onto the forest of Craigleith Provincial Park and offers coveted privacy and tranquility. Skiing, golf, beaches, the Georgian Trail and Blue Mountain Village are all in close proximity. This open concept bungalow is great for entertaining and features an expansive entry foyer, kitchen with built-in island, separate dining room and large family/living room. In addition, the home features a spacious primary suite with four-piece ensuite and two additional bedrooms with shared three-piece bathroom. Forced air gas heat and central air conditioning provides year-round comfort and, last but not least there is main floor laundry, extra storage in the utility room and a detached single car garage. This home is offered turnkey. It is fully furnished and ready for the next owners to move in and enjoy!

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

Closing Costs

Mortgage Amount
$700,000
Land Transfer Taxes$13,975
Legal Fees (Est.)
$
Total cash required for closing$190,475

Total Monthly Obligation

$4,194/mo
Mortgage $3,530
Monthly Loss $3,265
Principal$929
Interest$2,601
Property Tax$289
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
17.1%100
Cash-on-Cash
57.0%100
5-Year IRR
65.0%100
10-Year IRR
61.6%
Returns Index
99.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
80/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$174,996/yr
NOI
$149,527/yr
Net Cash Flow
$8,931/mo
Cash Margin
61.2%100
Cash Flow Index
100.0/ 100
Risk Profile
Weight: 20%
DSCR
3.53100
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
49.9/ 100

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

Comparables

Properties near 123 HIDDEN LAKE Road

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.