1 Heritage Way 206, Kawartha Lakes

$474,900
1 Heritage Way 206

$474,900

New
17d
Condo ApartmentApartment

1 Heritage Way 206, Kawartha Lakes

Total Monthly Obligation $2,834

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
17d
Score
19
Yield
5.6%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-X13867656
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,494.68 (2026)
Maintenance-$510/mo
Locker-Owned
Parking-1 - Surface
Basement-None
Heating-Baseboard (Electric)
Brokerage-AFFINITY GROUP PINNACLE REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Lindsay
Title-Residential Condo & Other

No agent assigned

Welcome to 1 Heritage Way Unit 206! This 2 bed 2 bath condo has been lovingly maintained over the years and is ready for its new owner. Sitting at just under 1100 sq. ft., this condo has plenty of large windows letting a lot of natural light into the open concept layout. Both the 4 pc and 2 pc baths have been recently updated. There is a large eat in kitchen with an adjacent laundry room/storage area. The sun room is a great addition to the layout and offers nice views. Heritage Way includes a beautiful foyer, party room, gym, guest suite, BBQ area, workshop, heated pool, shuffle board and clubhouse. Located just a short walk to all amenities and the hospital, come see what condo living in Lindsay is all about!

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

Closing Costs

Mortgage Amount
$379,920
Land Transfer Taxes$5,973
Legal Fees (Est.)
$
Total cash required for closing$102,453

Total Monthly Obligation

$2,834/mo
Mortgage $1,916
Monthly Loss $2,329
Principal$504
Interest$1,412
Property Tax$208
Condo Fees$510
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
8.0%23
10-Year IRR
9.2%
Returns Index
12.7/ 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
$26,484/yr
NOI
$12,821/yr
Net Cash Flow
-$847/mo
Cash Margin
-38.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.3/ 100

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

Comparables

Properties near 1 Heritage Way 206

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.