1 Tree Tops Lane 101, Huntsville

$615,000
1 Tree Tops Lane 101

$615,000

New
18d
Condo Townhouse1 Storey/Apt

1 Tree Tops Lane 101, Huntsville

Total Monthly Obligation $3,616

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
18
Yield
5.8%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Townhouse
MLS® Number-X13863780
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-1 Storey/Apt
Building Type-Condo Townhouse
Age-11-15
Taxes-$5,255.58 (2026)
Maintenance-$497/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Radiant (Ground Source)
Brokerage-Royal LePage Lakes Of Muskoka Realty
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Hardboard
Possession-30 days TBA
Neighbourhood-Chaffey
Title-Residential Condo & Other

No agent assigned

Arrive, unpack, and enjoy Muskoka. This bright, fully furnished two-bedroom plus den condo at Tree Tops offers an easy retreat in Huntsville, close to Deerhurst Resort and Hidden Valley Beach.The open-concept living area centres on a gas fireplace and a wall of windows overlooking the trees. Step onto the private patio to relax or dine outdoors, with a beautifully treed common area beyond. The kitchen has generous workspace and storage, stainless steel appliances, and a new Miele dishwasher.The primary bedroom features large windows, a peaceful treed view, and a three-piece ensuite. A second bedroom is conveniently located beside the main bath, while the den offers flexible space for a home office or additional sleeping area. An unusually spacious utility room provides welcome storage, along with a newer stacking washer and dryer.Deerhurst's dining is a short walk away, as is Hidden Valley Beach. Boat slips and canoe and kayak racks are available to rent on a first-come, first-served basis. Tree Tops also has no weight restriction for dogs, so your four-legged companion can join you.Enjoy the beauty and recreation of Muskoka without the upkeep of a cottage. Whether you're looking for a year-round home or a weekend escape, this condo is ready for you to settle in and enjoy.

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

Closing Costs

Mortgage Amount
$492,000
Land Transfer Taxes$8,775
Legal Fees (Est.)
$
Total cash required for closing$133,275

Total Monthly Obligation

$3,616/mo
Mortgage $2,481
Monthly Loss $2,963
Principal$653
Interest$1,828
Property Tax$438
Condo Fees$497
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.0%29
10-Year IRR
9.9%
Returns Index
15.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,580/yr
NOI
$18,402/yr
Net Cash Flow
-$947/mo
Cash Margin
-31.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
22.9/ 100

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

Comparables

Properties near 1 Tree Tops Lane 101

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.