543 Muskoka Rd 3 Road N, Huntsville

$499,000
543 Muskoka Rd 3 Road N

$499,000

New
8d
DetachedBungalow

543 Muskoka Rd 3 Road N, Huntsville

Total Monthly Obligation $2,571

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
8d
Score
25
Yield
6.2%
Cash on Cash
3.2%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Detached
MLS® Number-X14083292
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-53 × 175 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,199.48 (2026)
Parking-4 - Detached
Basement-Crawl Space
Heating-Forced Air (Other)
Brokerage-Sotheby's International Realty Canada
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Chaffey
Title-Residential Freehold

No agent assigned

One level living in the heart of Huntsville, ON! Whether you're a first-time homebuyer, looking to downsize, or simply seeking the convenience of stair-free living, this charming bungalow offers the perfect combination of comfort, functionality, and easy maintenance. Featuring 3 bedrooms and 1+1 bathrooms, this home is situated on a spacious in-town lot surrounded by mature trees, offering plenty of outdoor space while keeping you close to all the amenities Huntsville has to offer. A standout feature is the 15x35 foot double-stacked detached garage, providing exceptional storage for vehicles, recreational equipment, and all the toys that come with enjoying the Muskoka lifestyle! Extensive recent upgrades make this home an attractive, move-in-ready option. Improvements include all new windows and doors (2022), new vinyl siding, soffit and fascia (2023), upgraded exterior insulation with silverboard, and a new furnace, central air conditioning, and hot water tank (2021). Inside, you'll appreciate updated flooring throughout, a renovated bathroom featuring a tiled shower, and a stylish tiled kitchen backsplash. With so many major improvements already completed, you can spend less time worrying about maintenance and more time enjoying everything Muskoka has to offer. From nearby lakes and trails to Huntsville's vibrant downtown shops, restaurants, and amenities, this location offers the best of small-town living with four-season recreation at your doorstep. An excellent opportunity to get into the Huntsville market, downsize without compromise, or enjoy the simplicity of one-level living!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,571/mo
Mortgage $2,013
Monthly Loss $2,041
Principal$530
Interest$1,483
Property Tax$183
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.8%4
5-Year IRR
13.4%60
10-Year IRR
13.3%
Returns Index
31.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$30,900/yr
NOI
$21,111/yr
Net Cash Flow
-$254/mo
Cash Margin
-9.8%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
33.4/ 100

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

Comparables

Properties near 543 Muskoka Rd 3 Road N

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.