656 A Yarrow Lane, Marmora and Lake

$499,900
656 A Yarrow Lane

$499,900

Extension
188d
DetachedBungalow

656 A Yarrow Lane, Marmora and Lake

Total Monthly Obligation $2,737

HausQ Valuation Report
Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
188d
Score
21
Yield
5.7%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X13015700
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-271.91 × 801.07 ft
Listed on site-Apr 18, 2026
Style-Bungalow
Building Type-Detached
Age-6-15
Taxes-$4,145 (2025)
Parking-6 - Detached
Basement-None
Heating-Other (Wood)
Brokerage-Century 21 Lanthorn Real Estate Ltd.
Cooling-None
Laundry-No
Fireplace-Wood Stove
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Metal
Foundation-Piers
Sewer-Other
Possession-Immediate
Neighbourhood-Lake Ward
Title-Residential Freehold

No agent assigned

Escape to the lake and experience true off-grid living on beautiful Jarvis Lake. Conveniently located just off Hwy 7 between Madoc and Marmora, this secluded 4.41-acre property is accessed by a private three-season road, offering both privacy and ease of access. The well-maintained 3-bedroom cottage is fully equipped for comfortable getaways, powered by a quiet solar system for peaceful enjoyment and supported by a Generac generator when needed. Set atop a treed hill, the property provides a serene, natural setting perfect for unwinding. Water supplied by holding tanks which collect rain water, has an on demand water heater and a compost toilet inside, plus a privy. A detached 20' x 32' insulated garage/workshop-complete with a wood stove, offers excellent space for hobbies, storage, or a cozy retreat. Down by the water, enjoy exceptional bass fishing on this private, no-public-access lake, or relax by the shoreline with an evening campfire under the stars. This turnkey property comes fully furnished, including a 12-ft aluminum boat-everything you need to start enjoying right away. Accessed by a private 3 season road. With a quick closing available, you can make the most of the upcoming summer and fall seasons.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,737/mo
Mortgage $2,016
Monthly Loss $2,206
Principal$531
Interest$1,486
Property Tax$345
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$28,656/yr
NOI
$17,145/yr
Net Cash Flow
-$588/mo
Cash Margin
-24.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
29.5/ 100

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

Comparables

Properties near 656 A Yarrow Lane

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.