Lot 1 Street A, Port Hope

$1,288,000
Lot 1 Street A

$1,288,000

Price Change
235d
DetachedBungalow

Lot 1 Street A, Port Hope

Total Monthly Obligation $5,570

Beds
3
Baths
2
Park
4
Sqft
2000-2500
DOM
235d
Score
15
Yield
2.8%
Cash on Cash
-9.1%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-X12832864
Beds-3
Bathrooms-2
Size-2000-2500 sqft
Listed on site-Mar 2, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Propane)
Brokerage-BOSLEY REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Septic
Possession-Posession 2027
Neighbourhood-Garden Hill
Title-Residential Freehold

No agent assigned

Enter the "Hillside" and take in the bright airy layout, a thoughtfully designed bungalow offering approximately 2,126 sq.ft of finished main floor living, detailed layout focused on the entertainers dream, open concept kitchen with oversized island and functional storage maintaining best use of space with views through your private rural approx 3/4 acre property. Tasteful finishes throughout, let your personal design ideas come to life on this blank canvas, selecting the interior scheme and options for millworker and flooring etc.... Large Primary Suite with full ensuite bathroom, separate bath and shower, walk in closet and oversized windows. Two additional bedrooms, main floor laundry, mudroom, full pantry and multi entry for function both indoors and outdoors. A simplistic model, feasible on various lots within this development, potential for walk out basement, additional oversized lots allow for possibility of dictated garage/workshop all alongside a cohesive streetscape, well thought out by Mistral Communities, building communities throughout Northumberland County & Surrounding. A fantastic location in the community of Garden Hill, you will appreciate not only the location but the local amenities, Farmers Market, Conservation Area & Pond, Northumberland Forest Trail System and less than 20 minutes North of Port Hope, 30 minutes South of Peterborough, ease of access to the 407/115. A fabulous opportunity for your growing family, a beautiful location to downsize from a large property and simply a rare find in rural Port Hope!

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

Closing Costs

Mortgage Amount
$1,030,400
Land Transfer Taxes$22,235
Legal Fees (Est.)
$
Total cash required for closing$281,335

Total Monthly Obligation

$5,570/mo
Mortgage $5,195
Monthly Loss $4,203
Principal$1,367
Interest$3,828
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$36,348/yr
NOI
$28,213/yr
Net Cash Flow
-$2,844/mo
Cash Margin
-93.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.4/ 100

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

Comparables

Properties near Lot 1 Street A

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.