796468 19 Grey Road 514, Blue Mountains

$399,000
796468 19 Grey Road 514

$399,000

New
22d
Condo ApartmentLoft

796468 19 Grey Road 514, Blue Mountains

Total Monthly Obligation $2,716

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
22d
Score
81
Yield
25.4%
Cash on Cash
79.8%
Cap Rate
21.7%
5Y IRR
85.8%
10Y IRR
82.7%
Property Type-Condo Apartment
MLS® Number-X13853156
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Loft
Building Type-Condo Apartment
Taxes-$1,194 (2025)
Maintenance-$806.57/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Other (Electric)
Brokerage-RE/MAX HALLMARK YORK GROUP REALTY LTD.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Board & Batten
Possession-Flexible
Neighbourhood-Blue Mountains
Title-Residential Condo & Other

No agent assigned

**NORTH CREEK RESORT - SHORT-TERM ACCOMMODATION PERMITTED**Ideally located at the base of Blue Mountain, this fully renovated studio loft offers exceptional ski-in/ski-out convenience just steps to the North Chair. The unit features a thoughtfully designed layout with an enclosed loft serving as the primary bedroom, plus another bed on the main level, comfortably accommodating up to six guests. The updated kitchen is finished with apartment-sized stainless steel appliances breakfast bar and subway backsplash. Two full baths. Offered turnkey, this unit includes all furnishings and décor for immediate use or rental income.Currently managed by Trillium Management, with financials available upon request. Buyer to pay a 0.5% Blue Mountain Village Association (BMVA) fee on closing.Enjoy four-season living with close proximity to Blue Mountain Village, or take advantage of the on-site shuttle service. Amenities include an outdoor pool, hot tub, tennis courts, and on-site dining. Condo fees include water and basic cable.An excellent opportunity for personal use or investment with strong rental potential.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,716/mo
Mortgage $1,609
Monthly Loss $2,292
Principal$424
Interest$1,186
Property Tax$100
Condo Fees$807
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
19.5%100
Cash-on-Cash
68.2%100
5-Year IRR
75.7%100
10-Year IRR
72.7%
Returns Index
100.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
81/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$101,220/yr
NOI
$77,825/yr
Net Cash Flow
$4,876/mo
Cash Margin
57.8%100
Cash Flow Index
100.0/ 100
Risk Profile
Weight: 20%
DSCR
4.03100
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
57.3/ 100

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

Comparables

Properties near 796468 19 Grey Road 514

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.