11 Beckwith Lane 204, Blue Mountains

$525,000
11 Beckwith Lane 204

$525,000

New
2d
Condo Apartment1 Storey/Apt

11 Beckwith Lane 204, Blue Mountains

Total Monthly Obligation $3,140

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
2d
Score
81
Yield
16.1%
Cash on Cash
42.2%
Cap Rate
13.6%
5Y IRR
51.2%
10Y IRR
47.3%
Property Type-Condo Apartment
MLS® Number-X14100962
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-6-10
Taxes-$2,312.61 (2026)
Maintenance-$629.19/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Royal LePage Locations North
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Board & Batten , Brick
Possession-Flexible
Neighbourhood-Blue Mountains
Title-Residential Condo & Other

No agent assigned

Experience the best of four-season living in Southern Georgian Bay, where Blue Mountain, scenic trails, golf courses, and endless outdoor adventures are just minutes from your doorstep! Beautifully appointed with stylish finishes throughout, this bright and inviting two bedroom, two bathroom condo offers the perfect blend of comfort, convenience, and lifestyle. Quietly situated on the second floor, overlooking the peaceful courtyard and tucked away from the traffic of Grey Road 21, this suite offers a wonderful sense of privacy with partial views of Blue Mountain. The open-concept living and dining area features a cozy gas fireplace, while the beautifully finished kitchen offers high end appliances and a functional layout perfect for everyday living and entertaining. Step outside onto your private balcony and enjoy the tranquil surroundings, whether sipping your morning coffee or unwinding after a busy day. Residents of Mountain House enjoy exclusive access to a Nordic inspired amenity centre featuring year round heated outdoor pools, a sauna, fitness facility, yoga space, and the popular Après Lounge, complete with indoor and outdoor fireplaces and panoramic views of Blue Mountain. Beyond your doorstep, adventure awaits in every season! Spend your winters skiing and snowboarding at Blue Mountain, explore the nearby hiking and biking trails as the seasons change, enjoy a round of golf at one of the area's beautiful courses, or spend your summer days on the waters of Georgian Bay. Whether you're searching for a weekend escape, a recreational retreat, or a place to call home year-round, this condo offers a wonderful opportunity to embrace the lifestyle that makes Southern Georgian Bay such a sought-after destination.

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

Closing Costs

Mortgage Amount
$420,000
Land Transfer Taxes$6,975
Legal Fees (Est.)
$
Total cash required for closing$113,475

Total Monthly Obligation

$3,140/mo
Mortgage $2,118
Monthly Loss $2,582
Principal$557
Interest$1,560
Property Tax$193
Condo Fees$629
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
12.2%96
Cash-on-Cash
34.1%100
5-Year IRR
44.6%100
10-Year IRR
41.3%
Returns Index
99.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
81/ 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
$84,648/yr
NOI
$63,920/yr
Net Cash Flow
$3,209/mo
Cash Margin
45.5%100
Cash Flow Index
99.8/ 100
Risk Profile
Weight: 20%
DSCR
2.5299
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
55.0/ 100

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

Comparables

Properties near 11 Beckwith Lane 204

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.