12 Beckwith Lane 303, Blue Mountains

$539,900
12 Beckwith Lane 303

$539,900

New
8d
Condo ApartmentLoft

12 Beckwith Lane 303, Blue Mountains

Total Monthly Obligation $3,453

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
8d
Score
80
Yield
16.5%
Cash on Cash
41.6%
Cap Rate
13.5%
5Y IRR
50.7%
10Y IRR
46.7%
Property Type-Condo Apartment
MLS® Number-X14083090
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 15, 2026
Style-Loft
Building Type-Condo Apartment
Age-0-5
Taxes-$2,756 (2025)
Maintenance-$845.45/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Bosley Real Estate Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Board & Batten , Brick
Roof-Shingles
Possession-Flex
Neighbourhood-Blue Mountains
Title-Residential Condo & Other

No agent assigned

Stunning 3-Bedroom, 2-Bathroom Loft with Direct Mountain Views! Enjoy the best of four-season living in this beautiful upper-level loft at Mountain House! Featuring 3 bedrooms and 2 bathrooms, this inviting retreat offers the perfect blend of comfort, style, and resort-inspired living. One of the standout features is the spacious upper-level loft, offering a true primary suite with plenty of room for a king-sized bed and its own closet, creating a comfortable and private retreat. The living area features a cozy gas fireplace, while the private balcony with gas line, offers direct views of Blue Mountain, providing a beautiful backdrop throughout the seasons. Residents enjoy access to resort-style amenities, including a year-round pool, hot tub, fitness centre, and sauna, perfect for relaxing after a day outdoors. Ideally located just minutes from the ski hills and surrounded by endless recreational opportunities, Mountain House puts you close to everything that makes this area special. From skiing and snowboarding in the winter to hiking, biking, golf, and exploring Georgian Bay in the warmer months, there's something to enjoy in every season. Whether you're looking for a weekend escape, a four-season getaway, or a home base for enjoying the Blue Mountain lifestyle, this Mountain House loft offers the space, views, and amenities to make the most of it all!

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

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$3,453/mo
Mortgage $2,178
Monthly Loss $2,880
Principal$573
Interest$1,605
Property Tax$230
Condo Fees$845
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
12.0%95
Cash-on-Cash
33.4%100
5-Year IRR
44.1%100
10-Year IRR
40.8%
Returns Index
98.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
80/ 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
$89,160/yr
NOI
$64,943/yr
Net Cash Flow
$3,234/mo
Cash Margin
43.5%100
Cash Flow Index
99.7/ 100
Risk Profile
Weight: 20%
DSCR
2.4999
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
53.3/ 100

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

Comparables

Properties near 12 Beckwith Lane 303

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.