23 Maple Drive, Northern Bruce Peninsula

$555,000
23 Maple Drive

$555,000

New
21d
DetachedBungalow

23 Maple Drive, Northern Bruce Peninsula

Total Monthly Obligation $2,840

HausQ Valuation Report
Beds
3
Baths
2
Park
5
Sqft
1100-1500
DOM
21d
Score
21
Yield
5.2%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Detached
MLS® Number-X13854074
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-100 × 150 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Age-0-5
Taxes-$2,720.26 (2025)
Parking-6 - Attached
Basement-Crawl Space
Heating-Baseboard (Electric)
Brokerage-Chestnut Park Real Estate
Cooling-None
Laundry-No
Fireplace-Wood, Living Room
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Northern Bruce Peninsula
Title-Residential Freehold

No agent assigned

Built in 2022 - Welcome to 23 Maple Drive, Northern Bruce Peninsula. Nestled in the quiet and friendly Miller Lake community, this charming 3 bedroom bungalow offers a peaceful retreat surrounded by nature. Set on a private, well treed lot, the home features a warm and inviting interior with hardwood floors throughout, custom wood cabinetry and solid hardwood doors that showcase quality craftsmanship. The functional layout includes a bright and cozy living area, a 4 piece bathroom and an attached garage for added convenience. Step outside to enjoy the spacious deck, perfect for entertaining, large backyard and 8 x 16 wood shed. Whether you're looking for a year round residence or a seasonal escape, this property offers the ideal blend of comfort, privacy, and cottage country charm.

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

Closing Costs

Mortgage Amount
$444,000
Land Transfer Taxes$7,575
Legal Fees (Est.)
$
Total cash required for closing$120,075

Total Monthly Obligation

$2,840/mo
Mortgage $2,239
Monthly Loss $2,251
Principal$589
Interest$1,650
Property Tax$227
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.7/ 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
$28,800/yr
NOI
$18,700/yr
Net Cash Flow
-$680/mo
Cash Margin
-28.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
28.5/ 100

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

Comparables

Properties near 23 Maple Drive

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.