266 Trail Side Circle, Orleans - Cumberland and Area

$835,000
266 Trail Side Circle

$835,000

New
35d
Detached2-Storey

266 Trail Side Circle, Orleans - Cumberland and Area

Total Monthly Obligation $4,256

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
35d
Score
19
Yield
5.1%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-X13803998
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-35.1 × 117.03 ft
Listed on site-Sep 18, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,157.64 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-1107 - Springridge/East Village
Title-Residential Freehold

No agent assigned

This beautifully updated, move-in-ready home offers a modern layout that makes everyday living and entertaining feel effortless. The main floor welcomes you with a spacious foyer that flows into the living and dining areas, creating a natural gathering space. The updated eat-in kitchen features quartz countertops, stainless steel appliances, and plenty of cabinet and counter space, making it both functional and stylish. Patio doors lead to a large fenced backyard with no rear neighbours, offering added privacy and a great space to relax or host. The adjoining family room with a fireplace adds a warm, comfortable place to unwind. Upstairs, you will find four generously sized bedrooms with no carpet throughout, ideal for easy maintenance. Two full bathrooms and a well-placed laundry area add to the home's practicality. The primary bedroom features vaulted ceilings, large windows, a spacious ensuite, a walk-in closet, and a private balcony, creating a bright and relaxing retreat. The finished basement adds flexible living space with a recreation room, den, office, a fourth bathroom, and plenty of storage, perfect for a growing family or work-from-home setup. Located in a family-friendly neighbourhood close to schools, parks, and amenities, this home offers comfort, convenience, and a layout that truly works.

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

Closing Costs

Mortgage Amount
$668,000
Land Transfer Taxes$13,175
Legal Fees (Est.)
$
Total cash required for closing$181,675

Total Monthly Obligation

$4,256/mo
Mortgage $3,368
Monthly Loss $3,370
Principal$886
Interest$2,482
Property Tax$513
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$42,384/yr
NOI
$27,488/yr
Net Cash Flow
-$1,077/mo
Cash Margin
-30.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
21.0/ 100

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

Comparables

Properties near 266 Trail Side Circle

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.