4 Heritage Way 303, Kawartha Lakes

$249,800
4 Heritage Way 303

$249,800

New
17d
Condo ApartmentApartment

4 Heritage Way 303, Kawartha Lakes

Total Monthly Obligation $2,050

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
17d
Score
72
Yield
14.6%
Cash on Cash
24.8%
Cap Rate
9.9%
5Y IRR
36.0%
10Y IRR
32.5%
Property Type-Condo Apartment
MLS® Number-X13866326
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,433.81 (2026)
Maintenance-$640/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-Royal Lepage Kawartha Lakes Realty Inc.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Lindsay
Title-Residential Condo & Other

No agent assigned

Welcome to Maple Grove East, a well-maintained condominium community in the heart of Lindsay. This bright and inviting 1-bedroom, 1-bathroom condo offers approximately 752 sq. ft. of comfortable living space and is ideal for retirees, downsizers, or those seeking a low-maintenance lifestyle. The spacious living and dining area features a large picture window that fills the home with natural light, while the functional kitchen offers a convenient pass-through to the dining area. The generous primary bedroom includes a walk-in closet and easy access to the 4-piece bath. Enjoy the convenience of in-suite laundry with additional storage space, as well as an exclusive underground parking space and storage locker. Residents of 4 Heritage Way enjoy access to excellent building amenities, including an outdoor pool, exercise room, guest suites, recreation room, visitor parking, and common BBQ areas. Condo fees include water, building insurance, common elements, and parking. Conveniently located close to shopping, restaurants, parks, recreation facilities, transit, and Ross Memorial Hospital. A fantastic opportunity to enjoy carefree condo living in a desirable Lindsay location.

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

Closing Costs

Mortgage Amount
$199,840
Land Transfer Taxes$2,223
Legal Fees (Est.)
$
Total cash required for closing$53,683

Total Monthly Obligation

$2,050/mo
Mortgage $1,008
Monthly Loss $1,785
Principal$265
Interest$742
Property Tax$203
Condo Fees$640
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
8.2%75
Cash-on-Cash
15.4%80
5-Year IRR
28.9%99
10-Year IRR
26.8%
Returns Index
86.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
72/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$36,552/yr
NOI
$20,383/yr
Net Cash Flow
$691/mo
Cash Margin
22.7%82
Cash Flow Index
82.3/ 100
Risk Profile
Weight: 20%
DSCR
1.6985
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
60.3/ 100

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

Comparables

Properties near 4 Heritage Way 303

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.