23-202 DEERHURST RESORT - MAPLERIDGE Drive, Huntsville

$549,000
23-202 DEERHURST RESORT - MAPLERIDGE Drive

$549,000

New
8d
Condo ApartmentApartment

23-202 DEERHURST RESORT - MAPLERIDGE Drive, Huntsville

Total Monthly Obligation $4,013

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1200-1399
DOM
8d
Score
44
Yield
11.2%
Cash on Cash
12.6%
Cap Rate
7.3%
5Y IRR
25.8%
10Y IRR
23.3%
Property Type-Condo Apartment
MLS® Number-X14081018
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,066.72 (2026)
Maintenance-$1,343.17/mo
Locker-Exclusive
Parking-2 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-Coldwell Banker Thompson Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Wood
Roof-Membrane, Asphalt Shingle
Foundation-Concrete Block
Possession-Flexible
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

Welcome to Deerhurst Resort and your home away from home. This condo offers 3 generous sized bedrooms all with their own ensuites, open concept living/dining room with a kitchen with full sized appliances. Being sold fully furnished you can move in with only your suitcase. As an owner at Deerhurst you receive full use of all of the amenities that the resort has to offer including hiking, tennis/pickelball, beach volleyball, 3 outdoor and 1 indoor pools, hot tub, gym, climbing wall, arcade, golf/sports simulator, cross country skiing, skating, downhill skiing (next door at Hidden Valley $), golf courses $ and more. Located on the shores of Peninsula Lake gives you access to the waterfront which includes a beach, non motorized boats, swimming, and ultimate relaxation. Contact me today for your private viewing. Unit is participating in the resort rental program.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$4,013/mo
Mortgage $2,215
Monthly Loss $3,430
Principal$583
Interest$1,632
Property Tax$256
Condo Fees$1,343
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.2%52
Cash-on-Cash
6.3%28
5-Year IRR
21.2%94
10-Year IRR
20.0%
Returns Index
59.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
44/ 100
Poor•Caution

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$61,728/yr
NOI
$33,970/yr
Net Cash Flow
$616/mo
Cash Margin
12.0%35
Cash Flow Index
35.4/ 100
Risk Profile
Weight: 20%
DSCR
1.2853
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
36.1/ 100

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

Comparables

Properties near 23-202 DEERHURST RESORT - MAPLERIDGE Drive

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.