455 Wellington Street, Gravenhurst

$699,000
455 Wellington Street

$699,000

New
15d
DetachedBungalow

455 Wellington Street, Gravenhurst

Total Monthly Obligation $3,278

HausQ Valuation Report
Beds
3
Baths
2
Park
5
Sqft
1500-2000
DOM
15d
Score
23
Yield
5.3%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Detached
MLS® Number-X13877770
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-100 × 134 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Age-New
Taxes-$1,000 (2026)
Parking-5 - None
Basement-Full
Heating-Forced Air (Gas)
Brokerage-Royal LePage Lakes Of Muskoka Realty
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone
Roof-Metal
Foundation-Insulated Concrete Form
Sewer-Sewer
Possession-asap
Neighbourhood-Muskoka (S)
Title-Residential Freehold

No agent assigned

Discover this stunning, brand-new build. Engineered for modern living and ultimate peace of mind, this home features a rock-solid Insulated Concrete Form (ICF) foundation for superior strength and incredible energy efficiency. Step inside to experience the grandeur of soaring 10-foot-high ceilings, elegant genuine hardwood flooring, and a warm, inviting gas fireplace. The gourmet custom kitchen comes fully equipped with quality appliances, making it perfect for both daily living and effortless entertaining. Out back, your living space extends onto a massive 24x12 covered outdoor oasis built with long-lasting, low-maintenance Trex composite decking. Designed with forward-thinking preparedness, the property includes a dedicated generator pad that is completely pre-wired for a Generac backup system, as well as an already-poured foundation ready for a future 2-car garage. Complete with a full, usable basement offering endless potential to expand your living space, this solidly built sanctuary is truly designed to last a lifetime.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,278/mo
Mortgage $2,820
Monthly Loss $2,536
Principal$742
Interest$2,078
Property Tax$83
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
12.5%54
10-Year IRR
12.5%
Returns Index
28.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$37,200/yr
NOI
$27,980/yr
Net Cash Flow
-$488/mo
Cash Margin
-15.7%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
27.4/ 100

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

Comparables

Properties near 455 Wellington Street

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.