410 Etwell Road, Huntsville

$875,000
410 Etwell Road

$875,000

New
34d
DetachedBungalow-Raised

410 Etwell Road, Huntsville

Total Monthly Obligation $4,229

Beds
4
Baths
3
Park
8
Sqft
1100-1500
DOM
34d
Score
17
Yield
4.1%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X13806062
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-430.28 × 1596.69 ft
Listed on site-Sep 19, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$3,888 (2025)
Parking-8 - Detached
Basement-Finished with Walk-Out, Apartment
Heating-Forced Air (Propane)
Brokerage-Re/Max All-Stars Realty Inc
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Propane
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-60 Days. Owner has to find another property.
Neighbourhood-Stisted
Title-Residential Freehold

No agent assigned

38+ Acres of Private Muskoka Paradise - Minutes from Huntsville. Wake up on your own 38+ acre Muskoka retreat, wrapped in towering mature forest, dramatic granite rock face, and two serene ponds just outside the door. This is rare acreage in a premier location: private enough for a naturalist's sanctuary or family compound, yet only 10 minutes from vibrant Huntsville for shopping, dining, and everyday amenities - and minutes from beaches, boat launches, marinas, and trails. The updated 4 bedroom raised bungalow has plenty of room for expansion. The bright, open-concept main floor features a cozy fireplace and walks out to a sunroom and deck overlooking the pond - perfect for morning coffee and birdsong. Downstairs, a fully equipped in-law suite includes its own bedroom, living area, kitchen, patio, and separate entrances, ideal for multigenerational living or guests. Extra lower-level space is ready to finish if you want even more living area. Bonus buildings expand the possibilities of this large Muskoka property: Insulated garage with an oversized bay, workbench, and a fully finished, soundproof studio/flat (currently a recording studio) with 3-pc bath, kitchenette, heat pump, and fireplace - year-round comfort for artists, musicians, or extra guests. A Solid barn with two covered carports and a large drive-in door - excellent storage or a ready space for a hobby farm, home business, or agricultural use. With 38+ acres of forest, rock, and water so close to Huntsville and Muskoka's lakes and trails, this beautiful property offers exceptional flexibility: a peaceful family home, multigenerational living, hobby farm, or rental income. A private naturalist's dream in one of Ontario's most sought-after regions.

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

Closing Costs

Mortgage Amount
$700,000
Land Transfer Taxes$13,975
Legal Fees (Est.)
$
Total cash required for closing$190,475

Total Monthly Obligation

$4,229/mo
Mortgage $3,530
Monthly Loss $3,300
Principal$929
Interest$2,601
Property Tax$324
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.7%1
5-Year IRR
7.9%23
10-Year IRR
8.9%
Returns Index
12.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$24,012/yr
Net Cash Flow
-$1,529/mo
Cash Margin
-51.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.1/ 100

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

Comparables

Properties near 410 Etwell Road

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.