2839 Southwood Road 1, Gravenhurst

$3,399,000
2839 Southwood Road 1

$3,399,000

New
15d
DetachedBungaloft

2839 Southwood Road 1, Gravenhurst

Total Monthly Obligation $14,948

Beds
6
Baths
4
Park
5
Sqft
3500-5000
DOM
15d
Score
13
Yield
2.0%
Cash on Cash
-13.7%
Cap Rate
1.6%
5Y IRR
4.9%
10Y IRR
6.4%
Property Type-Detached
MLS® Number-X13875454
Beds-6
Bathrooms-4
Size-3500-5000 sqft
Lot Size-3.96 Acres
Listed on site-Oct 8, 2026
Style-Bungaloft
Building Type-Detached
Taxes-$10,352 (2026)
Parking-8 - Attached
Basement-Full, Finished with Walk-Out
Heating-Forced Air (Electric)
Brokerage-Royal LePage Lakes Of Muskoka - Clarke Muskoka Realty
Cooling-Central Air
Laundry-No
Fireplace-Wood, Propane, Wood Stove
Pool-None
Facing-South
Exterior-Wood , Stone
Roof-Metal, Asphalt Shingle
Foundation-Insulated Concrete Form
Sewer-Septic
Possession-TBA
Neighbourhood-Wood (Gravenhurst)
Title-Residential Freehold

No agent assigned

Set on 3.96 acres with 203 feet of frontage on Morrison Lake, this spacious six-bedroom, four-bathroom property offers a wonderful combination of waterfront living, privacy and thoughtfully designed living space. The shoreline features a sandy beach and dock, creating an inviting setting for swimming, boating and enjoying long summer days on the lake.The home is complemented by an attached three-car garage with additional living accommodation above, providing excellent flexibility for guests, family or a private workspace. The garage, basement and breezeway are equipped with radiant floor heating, while separate electric floor heating adds comfort to the front entranceway and bathroom. A five-person cedar sauna with electric heat is located in the basement.Throughout the home, custom woodworking adds character and craftsmanship, including detailed finishes surrounding both the basement and great room fireplaces. A Normerica timber frame Muskoka room provides an ideal space to enjoy the surrounding property in comfort, while the timber frame garage breezeway creates a distinctive connection between the home and garage.Modern conveniences include dual Tesla EV chargers, with charging capability both inside and outside the garage. With generous living space, extensive recreational features and a beautiful Morrison Lake setting, this property offers a well-rounded Muskoka lifestyle with room for family, guests and year-round enjoyment.

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

Closing Costs

Mortgage Amount
$2,719,200
Land Transfer Taxes$71,450
Legal Fees (Est.)
$
Total cash required for closing$752,750

Total Monthly Obligation

$14,948/mo
Mortgage $13,711
Monthly Loss $11,340
Principal$3,608
Interest$10,103
Property Tax$863
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.0%0
5-Year IRR
3.0%6
10-Year IRR
5.2%
Returns Index
4.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$69,600/yr
NOI
$47,788/yr
Net Cash Flow
-$9,728/mo
Cash Margin
-167.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo13
Risk Index
11.2/ 100

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

Comparables

Properties near 2839 Southwood Road 1

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.