21 Dawson Drive 73, Collingwood

$352,900
21 Dawson Drive 73

$352,900

New
22d
Common Element Condo1 Storey/Apt

21 Dawson Drive 73, Collingwood

Total Monthly Obligation $2,319

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
22d
Score
77
Yield
12.8%
Cash on Cash
24.9%
Cap Rate
9.9%
5Y IRR
36.1%
10Y IRR
32.6%
Property Type-Common Element Condo
MLS® Number-S13850828
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-1 Storey/Apt
Building Type-Common Element Condo
Taxes-$1,566.82 (2025)
Maintenance-$564.44/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Baseboard (Gas)
Brokerage-RE/MAX Four Seasons Realty Limited
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Wood
Possession-immediate
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

First Time Buyer and Investment Opportunity! Beautifully updated 2 bedroom, 2 bath condo in the community of Living Waters. This condo is conveniently located to shops, restaurants, ski hills, golf courses, trails and the waters of Georgian Bay. Enjoy the spacious Master Bedroom with it's own Ensuite. Walk out from the Master Bedroom or Living room and relax on your own private Balcony. Enjoy all that Collingwood, and the surrounding area has to offer.

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

Closing Costs

Mortgage Amount
$282,320
Land Transfer Taxes$3,769
Legal Fees (Est.)
$
Total cash required for closing$75,849

Total Monthly Obligation

$2,319/mo
Mortgage $1,424
Monthly Loss $1,944
Principal$375
Interest$1,049
Property Tax$131
Condo Fees$564
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
8.5%78
Cash-on-Cash
17.1%86
5-Year IRR
30.0%100
10-Year IRR
27.6%
Returns Index
89.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
77/ 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
$45,336/yr
NOI
$30,062/yr
Net Cash Flow
$1,082/mo
Cash Margin
28.6%94
Cash Flow Index
93.9/ 100
Risk Profile
Weight: 20%
DSCR
1.7688
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
58.5/ 100

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

Comparables

Properties near 21 Dawson Drive 73

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.