570 Pinedale Road, Gravenhurst

$485,000
570 Pinedale Road

$485,000

New
9d
Detached1 1/2 Storey

570 Pinedale Road, Gravenhurst

Total Monthly Obligation $2,528

Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
9d
Score
27
Yield
6.7%
Cash on Cash
5.1%
Cap Rate
5.7%
5Y IRR
19.7%
10Y IRR
18.0%
Property Type-Detached
MLS® Number-X14030602
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-66 × 136 ft
Listed on site-Oct 14, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,358.92 (2025)
Parking-3 - Carport
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-Royal LePage Lakes Of Muskoka Realty
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Muskoka (S)
Title-Residential Freehold

No agent assigned

This wonderful Gravenhurst home is move-in ready with countless new upgrades and unique style. New siding, new insulation, new main floor energy efficient windows and doors, newer roof, complete main floor renovation, a new back deck, and much more. The large carport has barn doors leading to a rare oversized fully-fenced yard showcasing a fish pond, multiple raised garden beds, firepit area, handy shed, and impressive privacy. Grow your own food, host family and friends, or unwind at the gazebo cooking station. The exterior has new vinyl siding, soffit, and eavestroughs, and the yard and property have been lovingly maintained. The enclosed front porch is great for reading a book or doubles as a handy mudroom. Inside, the newly renovated living room leads to a complete pine kitchen with a cozy vibe and unique features like a built-in wine rack and exposed brick chimney, while the newly renovated bathroom boasts modern fixtures and contemporary elegance. With two main floor bedrooms plus a bonus loft space (with an extra bed) this energy efficient home would suit a small family, single professional, or empty nesters. Don't miss the chance to explore this tidy updated package.

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

Closing Costs

Mortgage Amount
$388,000
Land Transfer Taxes$6,175
Legal Fees (Est.)
$
Total cash required for closing$104,675

Total Monthly Obligation

$2,528/mo
Mortgage $1,956
Monthly Loss $2,013
Principal$515
Interest$1,442
Property Tax$197
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
14.8%70
10-Year IRR
14.4%
Returns Index
36.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$32,400/yr
NOI
$22,301/yr
Net Cash Flow
-$98/mo
Cash Margin
-3.6%2
Cash Flow Index
2.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
35.3/ 100

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

Comparables

Properties near 570 Pinedale 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.