781 Carson Road, Centre Hastings

$599,900
781 Carson Road

$599,900

New
21d
DetachedBungalow-Raised

781 Carson Road, Centre Hastings

Total Monthly Obligation $2,795

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
21d
Score
23
Yield
5.2%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.3%
Property Type-Detached
MLS® Number-X13856558
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-200 × 420 ft
Listed on site-Oct 2, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Unfinished, Walk-Out
Heating-Forced Air (Propane)
Brokerage-Century 21 Lanthorn Real Estate Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-90+
Neighbourhood-Centre Hastings
Title-Residential Freehold

No agent assigned

Take advantage of the HST rebates and buy new! The lot is cleared and the bulding site is ready to go. Buy before construction begins and you have the opportunity to make upgrades and pick colors. Great location on a hard top road and 20 mintes to Belleville. . The main level offers 1040 sq ft with 2 bedrooms, 2 bathrooms, and an open-concept kitchen, dining, and living area that walks out to a covered 12x12 backyard deck. The full basement includes a rough-in for a bathroom and plenty of space to finish to your liking. Features include ceramic tile in the bathrooms and entryway, laminate flooring throughout the main level, a propane furnace, central air, and a UV system. An attached garage provides inside access to the front foyer along with a rear man door. The home sits on a tree lined 2 acre lot with its own well and septic, meaning no water or sewer bills, and comes with full Tarion warranty coverage for added peace of mind. Close to lakes and recreational trails, it's an ideal spot for outdoor enjoyment.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$2,795/mo
Mortgage $2,420
Monthly Loss $2,158
Principal$637
Interest$1,783
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.2%52
10-Year IRR
12.3%
Returns Index
27.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$31,200/yr
NOI
$23,580/yr
Net Cash Flow
-$455/mo
Cash Margin
-17.5%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
30.4/ 100

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

Comparables

Properties near 781 Carson 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.