255 Wild Rose Drive, Gravenhurst

$699,999
255 Wild Rose Drive

$699,999

New
8d
Detached2-Storey

255 Wild Rose Drive, Gravenhurst

Total Monthly Obligation $3,627

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
8d
Score
19
Yield
5.1%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-X14081570
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-37.6 × 113.12 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$5,136.82 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-PARKER COULTER REALTY BROKERAGE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Muskoka (S)
Title-Residential Freehold

No agent assigned

Newer build with upgraded finishes and layout! Welcome to 255 Wild Rose Drive, in Gravenhurst. This beautiful2-storey was built in 2022, and offers 4 bedrooms 2 1/2 bath, with an open concept layout, large driveway, a spacious attached garage with a private fully fenced-in backyard. This is an amazing opportunity not only for growing families, but also first time homebuyers, looking for peace of mind and attractive location within a growing community! As you drive in, you will see pride in ownership throughout a lovely neighbourhood. Upon arriving, you'll notice a large driveway with no sidewalk, giving space for parking as well as an attached garage with high ceilings and, gives easy access inside the main living space. The front porch gives entry to a stunning design that features a large coffee bar area, powder room, laundry with tiled floor, and massive living space that boasts natural light and walks out to the new back deck and fully fenced yard. The kitchen is breathtaking and the main focal point/attraction to this ideal home with its large size, stunning cupboards & countertops with a large island and stainless steel high end appliances including a six burner gas stove. Hardwood stairwell takes you upstairs, where you'll find 3 spacious spare bedrooms, a wonderful 4 piece main bathroom and a flawless primary bedroom providing a his and hers walk-in closets with built-in organizers and an impressive ensuite bathroom with tiled glass shower. The unfinished basement gives ample opportunity to add living space and grow equity in the home for the future with a rough-in for future bathroom. This lovely home truly checks all the boxes, and will be suitable for many buyers looking!

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

Closing Costs

Mortgage Amount
$559,999
Land Transfer Taxes$10,475
Legal Fees (Est.)
$
Total cash required for closing$151,975

Total Monthly Obligation

$3,627/mo
Mortgage $2,824
Monthly Loss $2,884
Principal$743
Interest$2,081
Property Tax$428
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.6%32
10-Year IRR
10.3%
Returns Index
17.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$35,436/yr
NOI
$22,256/yr
Net Cash Flow
-$969/mo
Cash Margin
-32.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
23.3/ 100

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

Comparables

Properties near 255 Wild Rose 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.