Lot 2 Street A, Port Hope

$1,120,000
Lot 2 Street A

$1,120,000

Price Change
227d
DetachedBungalow

Lot 2 Street A, Port Hope

Total Monthly Obligation $4,893

Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
227d
Score
17
Yield
3.5%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X12867480
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Listed on site-Mar 10, 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-Stone, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Septic
Possession-Posession 2027
Neighbourhood-Garden Hill
Title-Residential Freehold

No agent assigned

Enter the "Glenwood" and take in the bright airy layout: an intelligently crafted and functional bungalow offering approximately 1961 sq.ft of finished main floor open concept living space. The detailed layout focuses primarily on those who want principle space yet room to accommodate guests. An open-concept, L-shaped kitchen features an oversized island and functional storage, maximizing space with views through your private rural approx 3/4 acre property. Tasteful finishes throughout allow your personal design ideas to come to life on this blank canvas, select the interior scheme and options for millwork and flooring etc.... The large primary suite includes a full 5pcs ensuite bathroom, separate bath and shower, walk in closet and potential for plan modifications to allow for a walkout. Two additional bedrooms, full separate main floor laundry, mudroom, full pantry and multiple entries allow for indoor and outdoor functionality. This simplistic model is feasible on various lots within this development, offering potential for a walkout basement. Additional oversized lots allow for possibility of a custom garage/workshop alongside a cohesive streetscape, all well thought out by Mistral Communities, who build communities throughout Northumberland County and surrounding areas. This fantastic location in the community of Garden Hill offers more than just its setting; you will appreciate the local amenities, including the Farmers Market, Conservation Area & Pond, Northumberland Forest Trail System, and easy access to the 407/115. It is less than 20 minutes north of Port Hope and 30 minutes south of Peterborough. 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
$896,000
Land Transfer Taxes$18,875
Legal Fees (Est.)
$
Total cash required for closing$244,375

Total Monthly Obligation

$4,893/mo
Mortgage $4,518
Monthly Loss $3,704
Principal$1,189
Interest$3,329
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.7%1
5-Year IRR
7.9%22
10-Year IRR
8.8%
Returns Index
12.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$39,360/yr
NOI
$30,924/yr
Net Cash Flow
-$1,941/mo
Cash Margin
-59.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.4/ 100

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

Comparables

Properties near Lot 2 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.