125 Fairway Court 222, Blue Mountains

$779,000
125 Fairway Court 222

$779,000

New
9d
Condo Townhouse2-Storey

125 Fairway Court 222, Blue Mountains

Total Monthly Obligation $4,831

Beds
3
Baths
2
Park
1
Sqft
1400-1599
DOM
9d
Score
64
Yield
10.9%
Cash on Cash
16.8%
Cap Rate
8.2%
5Y IRR
29.3%
10Y IRR
26.3%
Property Type-Condo Townhouse
MLS® Number-X14031662
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$3,780.82 (2026)
Maintenance-$1,174.12/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Chestnut Park Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Exterior-Board & Batten
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Immediate
Neighbourhood-Blue Mountains
Title-Residential Condo & Other

No agent assigned

Rivergrass at Blue 3 bedroom, 2 bath upper town home is a short-term approved four seasons investment-lifestyle property. The views are calming and premium with views of the Monterra Golf Course for spring/summer/fall and the ski hills for winter, this property avoids any seasonal slump. Location is perfect being just a 5-minute walk to the heart and activity of Blue Mountain Village, which is filled with an abundance of restaurants, boutiques, shops, a spa and year-round entertainment events right at the base of the ski hills. This building is situated to one side of the entrance and change room for the year-round heated hot tub and beautiful seasonal outdoor swimming pool. Being situated right next to the amenity entrance is a logistics win for guests, especially in the winter when walking to the hot tub in a robe needs to be a quick trip. The open concept main floor living area has cathedral ceilings with a span of window across the room and an inviting gas fireplace, plus a deck to sit out and soak in the sun and take in the views, while you barbeque your dinner, if not dining out. The open concept kitchen/dining/living area is ideal for families and friends to interact. Large master bedroom with ensuite on upper level, two bedrooms on main floor, one with queen bed and the other with a set of twin beds. A welcoming entrance foyer with storage bench and hooks to hang your hat greets you. A laundry closet next to the foyer is convenient for tossing your wet towels or ski clothing into. Since this is a short-term accommodation (STA) approved zone, you have the legal right to apply for an STA license and generate revenue to offset your operating costs. 1% Buyer Blue Mountain Village Association Fee on closing. Annual BMVA fees of $0.28 per square foot per year includes Shuttle Service, owner discounts, entertainment and events in the Village core. This can be your Cottage Alternative!

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

Closing Costs

Mortgage Amount
$623,200
Land Transfer Taxes$12,055
Legal Fees (Est.)
$
Total cash required for closing$169,355

Total Monthly Obligation

$4,831/mo
Mortgage $3,142
Monthly Loss $4,005
Principal$827
Interest$2,315
Property Tax$315
Condo Fees$1,174
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
7.2%65
Cash-on-Cash
11.0%56
5-Year IRR
24.8%98
10-Year IRR
23.0%
Returns Index
74.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
64/ 100
Fair•Hold / Negotiate

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$84,816/yr
NOI
$56,064/yr
Net Cash Flow
$1,530/mo
Cash Margin
21.6%79
Cash Flow Index
79.1/ 100
Risk Profile
Weight: 20%
DSCR
1.4972
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
40.0/ 100

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

Comparables

Properties near 125 Fairway Court 222

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.