31 Huron Street 413, Collingwood

$465,000
31 Huron Street 413

$465,000

New
8d
Condo ApartmentApartment

31 Huron Street 413, Collingwood

Total Monthly Obligation $2,510

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
8d
Score
22
Yield
5.7%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-S14080222
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Maintenance-$434.08/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-FARIS TEAM REAL ESTATE BROKERAGE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Metal/Steel Siding
Foundation-Concrete
Possession-Flexible
Neighbourhood-Collingwood
Title-Residential Condo & Other

No agent assigned

Top 5 Reasons You Will Love This Condo: 1) Stunning new condo in the heart of Collingwood, perfectly situated near Nottawasaga Bay and offering an exceptional lifestyle in one of the area's most desirable waterfront communities 2) Thousands in upgrades including hardwood floors throughout, an owned locker, quartz waterfall countertops and backsplash, shaker-style kitchen cabinetry with integrated appliances concealed behind cabinet doors, and one owned parking space 3) Enjoy an urban lifestyle with grocery stores, restaurants, bike trails, ski hills, spas, and everyday amenities all just moments away 4) Exceptional building amenities including a community room, pet spa, gear prep room, fitness studio, media room, social lounge with water views, and a rooftop terrace designed for relaxation and entertaining 5) Versatile den providing the perfect space for a home office, hobby room, or guest accommodations. 732 above grade sq.ft.

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

Closing Costs

Mortgage Amount
$372,000
Land Transfer Taxes$5,775
Legal Fees (Est.)
$
Total cash required for closing$100,275

Total Monthly Obligation

$2,510/mo
Mortgage $1,876
Monthly Loss $2,016
Principal$494
Interest$1,382
Condo Fees$434
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
20.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$26,304/yr
NOI
$16,065/yr
Net Cash Flow
-$537/mo
Cash Margin
-24.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
31.5/ 100

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

Comparables

Properties near 31 Huron Street 413

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.