37 William Campbell Road, Otonabee-South Monaghan

$729,900
37 William Campbell Road

$729,900

New
28d
DetachedBungaloft

37 William Campbell Road, Otonabee-South Monaghan

Total Monthly Obligation $3,319

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
28d
Score
21
Yield
4.8%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X13831866
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-48 × 99 ft
Listed on site-Sep 25, 2026
Style-Bungaloft
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK EASTERN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Otonabee-South Monaghan
Title-Residential Freehold

No agent assigned

Welcome to Burnham Meadows! Be the first to live in this beautifully finished, newly built bungaloft, complete with Tarion New Home Warranty. Situated on a generous 48-foot lot, this impressive home offers 3 bedrooms, 3 bathrooms and an attached 2-car garage with a thoughtfully designed layout ideal for modern living. Step inside to 9-foot ceilings, hardwood floors and a beautiful oak staircase. The upgraded kitchen features quartz countertops and an open-concept design overlooking the dining and living areas, while the spacious living room is highlighted by a gas fireplace, creating a warm and inviting focal point. The main-floor primary bedroom offers the convenience of a private ensuite with a custom glass shower, while the upper level provides additional bedroom space and versatility. Bright, spacious and finished with numerous upgrades throughout, this is your opportunity to enjoy the comfort and peace of mind of a brand-new home without the wait. Ideally located with easy access to Highway 115 and just minutes from Peterborough's desirable East City, shopping, restaurants, trails and everyday amenities. Move in, unpack and be the first to call this beautiful home yours!

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$3,319/mo
Mortgage $2,944
Monthly Loss $2,544
Principal$775
Interest$2,169
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.3%45
10-Year IRR
11.5%
Returns Index
23.5/ 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
$34,896/yr
NOI
$26,906/yr
Net Cash Flow
-$702/mo
Cash Margin
-24.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
26.1/ 100

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

Comparables

Properties near 37 William Campbell 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.