11 Braeside Crescent, Huntsville

$899,900
11 Braeside Crescent

$899,900

New
25d
DetachedBungalow

11 Braeside Crescent, Huntsville

Total Monthly Obligation $4,438

Beds
3
Baths
3
Park
4
Sqft
2000-2500
DOM
25d
Score
19
Yield
4.8%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-X13834348
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-50.52 × 120.72 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Age-6-15
Taxes-$5,200 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out, Full, Walk-Out
Heating-Forced Air (Gas)
Brokerage-Royal LePage Lakes Of Muskoka Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Chaffey
Title-Residential Freehold

No agent assigned

This beautiful 2018 "Yorkton" bungalow built by Devonleigh Homes is located in the sought-after Settler's Ridge neighbourhood. It is a gorgeous 3 bedroom, 2.5 bath home plus attached two-car garage with inside entry to a mudroom/laundry. The bright main level features a large main foyer, spacious master bedroom plus additional 2nd bedroom/den with 4-pc ensuite privilege bathroom , additional 2 pc powder room, open concept kitchen/dining/living room with new appliances (2026) and quartz countertop & backsplash (2023), sliding glass door walkout to a expansive sundeck complete with retractable power awning perfect for outdoor entertaining. This lovely home also includes central vac (2026), in-ground sprinkler system (2024), new garage door (2025), new glass deck panels & railing (2024), brand new backyard fencing (2026), new luxury vinyl flooring (2023) and a natural gas BBQ hookup. The lower walkout level is fully finished with a spacious rec room, handy office area, 3rd bedroom, 4 pc bathroom and large utility/storage room. You will also love the charming screened-in Muskoka room ideal for year-round relaxing & enjoyment of the private fully fenced backyard with perennial gardens. Convenient location with a quick drive to Arrowhead Provincial Park, Huntsville Downs Golf Course, Huntsville District Memorial Hospital, shopping, restaurants and within the Spruce Glen Public School area. A wonderful home in a great location!

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,438/mo
Mortgage $3,630
Monthly Loss $3,483
Principal$955
Interest$2,675
Property Tax$433
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$43,272/yr
NOI
$29,245/yr
Net Cash Flow
-$1,193/mo
Cash Margin
-33.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
20.4/ 100

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

Comparables

Properties near 11 Braeside Crescent

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.