54-203 Deerhurst Drive 54-203, Huntsville

$249,900
54-203 Deerhurst Drive 54-203

$249,900

New
22d
Condo Apartment1 Storey/Apt

54-203 Deerhurst Drive 54-203, Huntsville

Total Monthly Obligation $2,294

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
22d
Score
21
Yield
10.1%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.9%
Property Type-Condo Apartment
MLS® Number-X13847410
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 1, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$2,398 (2026)
Maintenance-$885.72/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Sutton Group Muskoka Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Exterior-Hardboard
Possession-Immed
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

Experience resort living at its finest with this beautifully appointed one-bedroom condominium overlooking the golf course at Muskoka's premier destination, Deerhurst Resort. This fully furnished unit features a well-equipped kitchen, a spacious bedroom with two double beds, and a modern bathroom complete with a walk-in shower.The inviting living room offers a natural gas fireplace, creating a warm and comfortable space to relax year-round, while air conditioning and a forced-air natural gas furnace provide comfort in every season. Step onto your private covered balcony and take in peaceful views of the pond and golf course-an ideal setting for your morning coffee or evening unwind.As an owner at Deerhurst Resort, you'll enjoy access to the resort's outstanding amenities and recreational facilities, making every stay feel like a vacation. This unit also participates in the resort's rental program, generating annual revenue of more than $14,000, offering an excellent opportunity to offset ownership costs.The building has recently undergone an extensive exterior renovation, including all new siding, windows, doors, and balconies featuring stylish aluminum and glass railings, enhancing both its appearance and long-term value.Situated on the shores of Peninsula Lake, Deerhurst Resort offers access to a spectacular chain of lakes with direct boating to historic downtown Huntsville. Whether you're looking for a year-round getaway, an investment property, or the perfect combination of both, this exceptional condominium offers the opportunity to embrace the Muskoka resort lifestyle.

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

Closing Costs

Mortgage Amount
$199,920
Land Transfer Taxes$2,224
Legal Fees (Est.)
$
Total cash required for closing$53,704

Total Monthly Obligation

$2,294/mo
Mortgage $1,008
Monthly Loss $2,028
Principal$265
Interest$743
Property Tax$200
Condo Fees$886
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
9.3%31
10-Year IRR
10.7%
Returns Index
16.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$25,200/yr
NOI
$7,253/yr
Net Cash Flow
-$404/mo
Cash Margin
-19.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
32.3/ 100

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

Comparables

Properties near 54-203 Deerhurst Drive 54-203

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.