10 COVESIDE Drive 210, Huntsville

$1,298,000
10 COVESIDE Drive 210

$1,298,000

New
15d
Condo Townhouse2-Storey

10 COVESIDE Drive 210, Huntsville

Total Monthly Obligation $7,595

Beds
4
Baths
3
Park
2
Sqft
2500-2749
DOM
15d
Score
16
Yield
5.3%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Townhouse
MLS® Number-X13882984
Beds-4
Bathrooms-3
Size-2500-2749 sqft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$8,511.18 (2026)
Maintenance-$1,450.2/mo
Locker-Exclusive
Parking-2 - None
Basement-None
Heating-Baseboard (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY SW REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Vinyl Siding, Wood
Possession-flexible
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

Rare Muskoka Waterfront Masterpiece! Experience an unparalleled level of scale and luxury inthis one-of-a-kind, professionally combined dual-unit townhouse. Spanning nearly 2,400 sq. ft.with 4 bedrooms and 2.5 bathrooms, this massive estate-sized property delivers the space of adetached home with the maintenance-free ease of a luxury townhouse.Designed for grand-scale entertaining or multi-family living, the expansive floor planfeatures dual living areas centered around two cozy gas fireplaces, complete with living roomroller blinds and custom California shutters. The executive kitchen setup boasts dual counterdepth fridges, a microwave, and a warming drawer, which flows seamlessly into a spectacularentertainer's wet bar equipped with a dishwasher, twin beverage fridges, and an ice machine.Retreat to spa-like bathrooms featuring radiant heated flooring and integrated towel racks, orenjoy peace of mind with full smart-home automation controlling lighting, locks, climate, andsecurity.Step outside to an expansive balcony featuring a powered full screen for ultimate indooroutdoor living. This property comes fully furnished (including premium balcony furniturevalued at over $20k) and includes 2 dedicated parking spots. Best of all, your Muskokalifestyle is fully launched on day one with an included Campion Bow-rider boat (valued at$12k-$15k), a Pelican Explorer canoe with a Minn Kota electric trolling motor, and a 10'stand-up paddleboard. An absolute must-see!

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

Closing Costs

Mortgage Amount
$1,038,400
Land Transfer Taxes$22,435
Legal Fees (Est.)
$
Total cash required for closing$283,535

Total Monthly Obligation

$7,595/mo
Mortgage $5,236
Monthly Loss $6,217
Principal$1,378
Interest$3,858
Property Tax$709
Condo Fees$1,450
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.6%21
10-Year IRR
8.8%
Returns Index
11.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$68,964/yr
NOI
$33,754/yr
Net Cash Flow
-$2,423/mo
Cash Margin
-42.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.6/ 100

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

Comparables

Properties near 10 COVESIDE Drive 210

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.