421 Bayshore - Deerhurst Drive 421, Huntsville

$159,900
421 Bayshore - Deerhurst Drive 421

$159,900

New
15d
Condo Apartment1 Storey/Apt

421 Bayshore - Deerhurst Drive 421, Huntsville

Total Monthly Obligation $1,545

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
0-499
DOM
15d
Score
18
Yield
7.5%
Cash on Cash
-13.7%
Cap Rate
1.6%
5Y IRR
4.9%
10Y IRR
6.4%
Property Type-Condo Apartment
MLS® Number-X13875434
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 8, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$1,640 (2026)
Maintenance-$563.3/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Electric)
Brokerage-Sutton Group Muskoka Realty Inc.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Veneer, Hardboard
Roof-Tar and Gravel
Foundation-Concrete
Possession-Immed
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

DEERHURST RESORT - BAYSHORE COMPLEX LOOKING OVER PENINSULA LAKE - Top floor waterfront condominium located in the Bayshore complex at Muskoka's premier resort - Deerhurst Resort. This waterfront unit offers a great view over Peninsula Lake and is steps away from the beach. Inside the unit, you will find a large great room with two queen beds, a sitting area, flat-screen TV, a bar fridge, and a full bathroom. The unit is on the rental program with the resort providing revenue to the unit owner. The monthly condo fee is $563.30 plus HST and the annual property tax of $1640. Enjoy the resort lifestyle - golf, beach, pools, tennis, trails, restaurants, and more. HST is applicable to the sale of this unit and is recoverable. The unit is a large hotel room, all Bayshore units must be kept on the rental program with the resort. Great unit - Great location and an amazing resort! Revenue paid to unit owner for 2024 was $15,053. Revenue for 2025 was $15,429. Enjoy the resort lifestyle! Live, vacation and invest in Canada!

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

Closing Costs

Mortgage Amount
$127,920
Land Transfer Taxes$1,324
Legal Fees (Est.)
$
Total cash required for closing$34,804

Total Monthly Obligation

$1,545/mo
Mortgage $645
Monthly Loss $1,375
Principal$170
Interest$475
Property Tax$137
Condo Fees$563
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
-0.0%5
Cash-on-Cash
-22.5%0
5-Year IRR
-0.9%2
10-Year IRR
3.2%
Returns Index
1.8/ 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
$11,988/yr
NOI
-$10/yr
Net Cash Flow
-$646/mo
Cash Margin
-64.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
-0.001
LTV Ratio
80.0%18
Vacancy Buffer
6.3 mo93
Risk Index
37.4/ 100

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

Comparables

Properties near 421 Bayshore - Deerhurst Drive 421

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.