1005 Holly Meadow Court, Lake of Bays

$850,000
1005 Holly Meadow Court

$850,000

New
49d
Detached2-Storey

1005 Holly Meadow Court, Lake of Bays

Total Monthly Obligation $4,054

Beds
3
Baths
3
Park
6
Sqft
1500-2000
DOM
49d
Score
18
Yield
4.2%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X13745344
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-200 × 300 ft
Listed on site-Sep 4, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$3,000 (2026)
Parking-6 - None
Basement-Unfinished
Heating-Forced Air (Propane)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Franklin
Title-Residential Freehold

No agent assigned

Client RemarksWelcome to 1005 Holly Meadow Court. This 3 Bedroom home with refined Muskoka living in one of the areas most exclusive and sought-after communities Northern Lights by Signature Communities. Nestled within a spectacular 1,300-acre master-planned estate. This newly built 3 bedroom 3 bath home offers the perfect blend of modern luxury and serene natural surroundings. Designed with open-concept living and flooded with natural light. The chef-inspired kitchen features a sleek black Bosch appliance package, seamlessly flowing into the dining area for effortless entertaining. Oversized windows frame every view, bringing the beauty of nature indoors, while offering a tranquil and inspiring living experience. Soon, you'll also be able to unwind at the signature lakeside club house currently under construction which will include amenities such as kayaking, canoeing, and a spectacular infinity pool overlooking the lake. Perfectly located just 5 minutes from the charming town of Dwight with access to Lake of Bays, and only 15 minutes from downtown Huntsville, this home offers unmatched convenience without sacrificing peace and privacy. Whether you're seeking a luxurious full-time residence or a high-end Muskoka escape, this turn-key. Don't miss your chance to experience an elevated lifestyle surrounded by breathtaking nature and high-end community living. Welcome to Northern Lights where Muskoka luxury meets modern comfort.

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

Closing Costs

Mortgage Amount
$680,000
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,975

Total Monthly Obligation

$4,054/mo
Mortgage $3,429
Monthly Loss $3,151
Principal$902
Interest$2,526
Property Tax$250
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%26
10-Year IRR
9.4%
Returns Index
14.4/ 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
$36,000/yr
NOI
$24,900/yr
Net Cash Flow
-$1,354/mo
Cash Margin
-45.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.0/ 100

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

Comparables

Properties near 1005 Holly Meadow Court

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.