96 Sunshine Lane, Orillia

$639,900
96 Sunshine Lane

$639,900

New
18d
Condo Townhouse2-Storey

96 Sunshine Lane, Orillia

Total Monthly Obligation $3,244

Beds
2
Baths
3
Park
1
Sqft
1600-1799
DOM
18d
Score
81
Yield
18.9%
Cash on Cash
59.5%
Cap Rate
17.4%
5Y IRR
66.9%
10Y IRR
63.2%
Property Type-Condo Townhouse
MLS® Number-S13863720
Beds-2
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-0-5
Taxes-$5,550.51 (2026)
Locker-None
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Hardboard
Roof-Shingles
Foundation-Poured Concrete
Possession-FLEXIBLE
Neighbourhood-Orillia
Title-Residential Condo & Other

No agent assigned

Beautifully finished new construction interior end-unit townhome in Sunshine Harbour, an exciting waterfront community just steps from Lake Couchiching and minutes from Downtown Orillia. Offering approximately 1,620 sq. ft. of thoughtfully designed living space, this two-storey Alternative Tait model features 2 spacious bedrooms and 2.5 bathrooms, with each bedroom offering its own private ensuite and walk-in closet. The bright, open-concept main level features modern finishes, generous living and dining space and a contemporary kitchen with stainless steel appliances. The primary suite includes its own private balcony with northeast exposure, while the exclusive-use backyard provides additional outdoor space with a patio, yard and privacy fencing. Complete with an attached garage, paved driveway, concrete entrance, washer and dryer, energy-efficient construction and Tarion warranty. Walk to Centennial Park, the Lake Couchiching waterfront, marina, trails and the shops and restaurants of Downtown Orillia. A beautifully finished, move-in-ready home offering the convenience of new construction with immediate occupancy available.

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,244/mo
Mortgage $2,581
Monthly Loss $2,564
Principal$679
Interest$1,902
Property Tax$463
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
15.8%99
Cash-on-Cash
50.8%100
5-Year IRR
59.5%100
10-Year IRR
56.0%
Returns Index
99.8/ 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
$120,972/yr
NOI
$100,924/yr
Net Cash Flow
$5,829/mo
Cash Margin
57.8%100
Cash Flow Index
100.0/ 100
Risk Profile
Weight: 20%
DSCR
3.26100
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
53.9/ 100

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

Comparables

Properties near 96 Sunshine Lane

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.