1002 Silver Lake Road, Gravenhurst

$779,900
1002 Silver Lake Road

$779,900

New
7d
Detached2-Storey

1002 Silver Lake Road, Gravenhurst

Total Monthly Obligation $3,707

Beds
3
Baths
2
Park
3
Sqft
2000-2500
DOM
7d
Score
20
Yield
4.8%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X14087766
Beds-3
Bathrooms-2
Size-2000-2500 sqft
Lot Size-422 × 38.73 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$2,228.01 (2026)
Parking-4 - Detached
Basement-Crawl Space
Heating-Baseboard (Electric)
Brokerage-eXp Realty
Cooling-Other, Window Unit(s)
Laundry-No
Fireplace-Propane
Pool-None
Facing-West
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-Prefers spring closing, negotiable
Neighbourhood-Muskoka (S)
Title-Residential Freehold

No agent assigned

Room to create, space to unwind, and Muskoka nature all around. Set on a partially wooded lot with towering trees and established perennial gardens, this character-filled 3-bedroom, 2-bathroom home offers peaceful rural living with beautiful scenery in every season.With the same owner for over 20 years, this two-storey home combines warm wood trim with generous spaces to gather and retreat. Settle into the cozy seating area in front of the fireplace, entertain in the additional living room, or make the expansive sunroom your favourite escape. Overlooking the gardens and greenery, it offers an inspiring setting for an artist's studio, creative projects, morning coffee or afternoons with a book. Two propane fireplaces add warmth and atmosphere, while spacious bedrooms-including an exceptionally large primary-provide room to spread out.Updates include main-level flooring (2024), new major appliances (2026) and a new balsam fir porch (2026). Enjoy quiet mornings on the porch and summer evenings gathered around the large outdoor firepit, sharing stories beneath the stars. A detached garage and separate shed offer practical storage for tools, hobbies and outdoor gear.Near Silver and Gull Lakes, enjoy nearby kayaking, scenic cycling, hiking and snowshoeing. Extensive area ATV trails offer riding opportunities reaching close to town. Surrounding farms, mature trees and abundant wildlife create a country setting with something to appreciate year-round.On a school bus route with convenient highway access, approximately 5 minutes from downtown Gravenhurst and 8 minutes from Bracebridge, this home balances a relaxed rural lifestyle with easy access to shopping, dining and everyday essentials.A separate, partially cleared lot with Rural zoning (X14089600) is also available from the same owner, offering an opportunity to explore future building plans. Offered separately and not included in the asking price. Make sure you check out the property video!

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$3,707/mo
Mortgage $3,146
Monthly Loss $2,879
Principal$828
Interest$2,318
Property Tax$186
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.6%40
10-Year IRR
11.0%
Returns Index
20.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$37,680/yr
NOI
$27,184/yr
Net Cash Flow
-$881/mo
Cash Margin
-28.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.6/ 100

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

Comparables

Properties near 1002 Silver Lake 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.