3962 169 Muskoka Road, Muskoka Lakes

$945,000
3962 169 Muskoka Road

$945,000

New
25d
DetachedBungalow

3962 169 Muskoka Road, Muskoka Lakes

Total Monthly Obligation $4,453

Beds
3
Baths
1
Park
6
Sqft
1500-2000
DOM
25d
Score
16
Yield
3.4%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-X13842014
Beds-3
Bathrooms-1
Size-1500-2000 sqft
Lot Size-836 × 907 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$3,189.79 (2026)
Parking-10 - Detached
Basement-Unfinished, Full
Heating-Forced Air (Propane)
Brokerage-Re/Max Professionals North
Cooling-None
Laundry-No
Fireplace-Fireplace Insert
Pool-Inground
Facing-East
Exterior-Board & Batten
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-TBA
Neighbourhood-Medora
Title-Residential Freehold

No agent assigned

Large private 10 acre property featuring one floor bungalow living with an inground pool and Cabana. The house has a fireplace with a wood insert, 3 sides of decking, is carpet free, the house has been updated, has a large kitchen and dining area with good sized windows. In the full basement there is a wood stove and a drive in garage door to drive your toys into it in and keep them out of the weather. There is a bedroom looking out to the pool area and the primary bedroom looks out to the back yard forest. There is a detached 25x36 shop , garage with level table land around it for lots of storage. The property sits back a couple hundred feet from the road for privacy, and is surrounded by a fully treed lot . The pool area also offers privacy as it has a wood fence around it. Zoning amendment to By-law 87-134 are: a residential dwelling unit, accessory buildings and structures, contractor's yards, service shops, boat repair ships,1 business offices and retail sales accessory thereto. This is a great central location for quick access to the lakes , and local towns of Port Carling , Bala and Gravenhurst.

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

Closing Costs

Mortgage Amount
$756,000
Land Transfer Taxes$15,375
Legal Fees (Est.)
$
Total cash required for closing$205,875

Total Monthly Obligation

$4,453/mo
Mortgage $3,812
Monthly Loss $3,450
Principal$1,003
Interest$2,809
Property Tax$266
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.0%14
10-Year IRR
7.4%
Returns Index
8.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$31,800/yr
NOI
$20,930/yr
Net Cash Flow
-$2,068/mo
Cash Margin
-78.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
18.8/ 100

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

Comparables

Properties near 3962 169 Muskoka 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.