854 Kawartha Drive, Peterborough

$619,900
854 Kawartha Drive

$619,900

Price Change
24d
DetachedBungaloft

854 Kawartha Drive, Peterborough

Total Monthly Obligation $3,393

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1500-2000
DOM
24d
Score
20
Yield
5.7%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.7%
Property Type-Detached
MLS® Number-X13838680
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-57.5 × 110 ft
Listed on site-Sep 29, 2026
Style-Bungaloft
Building Type-Detached
Age-51-99
Taxes-$6,215.65 (2026)
Parking-3 - Built-In
Basement-Separate Entrance, Full, Finished
Heating-Forced Air (Gas)
Brokerage-Century 21 United Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Living Room
Pool-None
Facing-North
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-60 Days
Neighbourhood-Monaghan Ward 2
Title-Residential Freehold

No agent assigned

Welcome to this bright and spacious 3+1 bedroom ideally situated in a sought after West End neighbourhood; just a short stroll to PRHC, excellent schools and only minutes to downtown. Great curb appeal, mature trees, double driveway, garage, level fully fenced yard, and plenty of sunlight. A convenient oversized foyer (with garage access) is a definite bonus. 4 bedrooms, 2 bathrooms, large living/dining, great kitchen and main floor laundry. A separate side entrance provides direct access to the finished lower level complete with a second laundry area; ideal for extended family or guests. Updates: furnace 2025, central A/C 2021, owned hot water tank, luxury vinyl plank flooring, paved driveway. Pre-inspected and ready to welcome its next owners. Come take a look - you won't be disappointed!

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

Closing Costs

Mortgage Amount
$495,920
Land Transfer Taxes$8,873
Legal Fees (Est.)
$
Total cash required for closing$134,353

Total Monthly Obligation

$3,393/mo
Mortgage $2,501
Monthly Loss $2,735
Principal$658
Interest$1,843
Property Tax$518
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%39
10-Year IRR
11.0%
Returns Index
20.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$35,376/yr
NOI
$21,123/yr
Net Cash Flow
-$740/mo
Cash Margin
-25.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.9/ 100

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

Comparables

Properties near 854 Kawartha Drive

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.