108 Pheasant Run, Blue Mountains

$2,995,000
108 Pheasant Run

$2,995,000

New
9d
Detached2-Storey

108 Pheasant Run, Blue Mountains

Total Monthly Obligation $12,634

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
9d
Score
76
Yield
10.2%
Cash on Cash
23.9%
Cap Rate
9.7%
5Y IRR
35.3%
10Y IRR
31.8%
Property Type-Detached
MLS® Number-X14032186
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-89.19 × 236.24 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$2,139 (2026)
Parking-4 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-Royal LePage Locations North
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Wood
Roof-Fibreglass Shingle, Flat
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Blue Mountains
Title-Residential Freehold

No agent assigned

**Modern Architectural Elegance Adjacent to Lora Bay Golf Course** Positioned on a premier, private cul-de-sac spanning over half an acre, 108 Pheasant Run presents an extraordinary opportunity to custom-build a sophisticated contemporary residence in one of The Blue Mountains' most desired neighbourhoods. Bordering the eastern edge of the famed Lora Bay Golf Course and just moments from the serene waters of Georgian Bay, this setting delivers the ultimate active lifestyle. Designed with both grand entertaining and effortless daily living in mind, this proposed 4-bedroom, 4-bathroom home boasts a masterfully executed layout in just under 3,000 sq ft. The main level opens from an inviting foyer complete with a convenient powder room into a expansive great room anchored by a warm gas fireplace. At the heart of the home, the gourmet kitchen effortlessly connects to the main living area and offers a direct walk-out to a sprawling, private backyard - the ideal canvas for a custom pool, outdoor dining, and private outdoor living. Main-floor living is prioritized with a primary suite featuring a luxurious ensuite bath. Additional main-floor conveniences include an oversized laundry and mudroom thoughtfully positioned right off the attached garage access. The upper level expands your living options with a spacious layout ideal for family or hosting weekend guests. Highlights include a private guest suite with its own ensuite, two generous additional bedrooms sharing a full bath, and an adaptable loft space perfect for a home office, media room, or lounge. Step out onto the covered upper deck to enjoy quiet mornings immersed in the tranquil surroundings. With construction ready to commence at any time, this exceptional offering combines prestige, natural beauty, and proximity to the Georgian Trail, private ski clubs, and downtown Thornbury's renowned dining and shops. Prefer your own design ? Other options are available.

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

Closing Costs

Mortgage Amount
$2,396,000
Land Transfer Taxes$61,350
Legal Fees (Est.)
$
Total cash required for closing$661,850

Total Monthly Obligation

$12,634/mo
Mortgage $12,081
Monthly Loss $9,455
Principal$3,179
Interest$8,902
Property Tax$178
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
8.9%81
Cash-on-Cash
19.0%90
5-Year IRR
31.2%100
10-Year IRR
28.4%
Returns Index
92.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
76/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$304,200/yr
NOI
$267,141/yr
Net Cash Flow
$10,181/mo
Cash Margin
40.2%99
Cash Flow Index
99.4/ 100
Risk Profile
Weight: 20%
DSCR
1.8491
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
41.2/ 100

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

Comparables

Properties near 108 Pheasant Run

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.