31 Huron Street 304, Collingwood

$599,900
31 Huron Street 304

$599,900

New
25d
Condo ApartmentApartment

31 Huron Street 304, Collingwood

Total Monthly Obligation $3,066

Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
25d
Score
18
Yield
4.5%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-S13835102
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Maintenance-$446.61/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Metal/Steel Siding
Possession-Flexible
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

Welcome to Harbour House, where Georgian Bay views and a walkable Collingwood location come together. This approximately 770 sq. ft. suite offers two bedrooms, two bathrooms, one underground parking space and a storage locker. The kitchen features quartz countertops and backsplash, an undermount sink, under-cabinet lighting and a panelled dishwasher. Laminate flooring flows through the living areas and both bedrooms. In the living room, a walkout leads to an approximately 10 ft. x 10 ft. covered balcony-a lovely place to take in the north-facing views toward Collingwood Harbour and Georgian Bay. Both bedrooms enjoy water views and double sliding-door closets. The primary bedroom has a three-piece ensuite with a glass-enclosed shower and tile surround. A four-piece main bathroom with a tub/shower combination with tile surround, plus in-suite stacked laundry, completes the layout. Harbour House offers a fitness studio, guest suites, pet wash and outdoor gear wash. On the sixth floor, residents can enjoy a media room, lounge and rooftop terrace overlooking Georgian Bay. Walk to the harbourfront boardwalk, marina, groceries, shops, restaurants and downtown Collingwood. When winter arrives, Blue Mountain Resort and the area's other ski hills are a short drive away. It's a wonderful home base for enjoying Collingwood in every season.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,066/mo
Mortgage $2,420
Monthly Loss $2,430
Principal$637
Interest$1,783
Condo Fees$447
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.7%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$26,928/yr
NOI
$16,476/yr
Net Cash Flow
-$1,047/mo
Cash Margin
-46.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.8/ 100

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

Comparables

Properties near 31 Huron Street 304

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.