4177 Kennisis Lake Road, Dysart et al

$649,900
4177 Kennisis Lake Road

$649,900

New
37d
DetachedBungalow

4177 Kennisis Lake Road, Dysart et al

Total Monthly Obligation $3,154

HausQ Valuation Report
Beds
3
Baths
2
Park
8
Sqft
700-1100
DOM
37d
Score
22
Yield
5.4%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Detached
MLS® Number-X13794612
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-300.27 × 897.88 ft
Listed on site-Sep 16, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$1,884.03 (2026)
Parking-12 - Detached
Basement-Finished with Walk-Out
Heating-Forced Air (Propane)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-Above Ground
Facing-East
Exterior-Board & Batten , Wood
Roof-Metal
Foundation-Concrete Block
Sewer-Septic
Possession-Flexible
Neighbourhood-Havelock
Title-Residential Freehold

No agent assigned

Exceptional private retreat on over 6.2 acres of stunning, heavily treed forest! Offering almost 1,600+ sq. ft. of finished living space, this 3-bedroom, 2-bath home features a bright open-concept main level, primary bedroom, walk-out deck, and a fully finished lower level with a walkout. Experience complete tumkey living equipped with a wired generator setup for seamless peace of mind year-round living, Outdoor enthusiasts will love the private. maintained trails winding through the property, ideal for walking, ATVs, or snowmobiles, along with 2 wood sleeping cabins, trailer with an add-on room and a refreshing above-ground pool A huge highlight is the massive 25x38, insulated, and heated detached garage featuring a dedicated 200-amp electrical panel and auto garage door opener-perfect for serious workshop projects, storing all your recreational toys, or vehicle enthusiast needs. Located on a year-round municipal paved road just minutes from Kennisis Lake and Haliburton Forest. Move right in and start enjoying nature at its finest

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,154/mo
Mortgage $2,622
Monthly Loss $2,464
Principal$690
Interest$1,932
Property Tax$157
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.7%2
5-Year IRR
11.9%49
10-Year IRR
12.0%
Returns Index
25.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$34,800/yr
NOI
$24,936/yr
Net Cash Flow
-$544/mo
Cash Margin
-18.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
27.6/ 100

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

Comparables

Properties near 4177 Kennisis Lake Road

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.