9 Hillcroft Way, Kawartha Lakes

$699,000
9 Hillcroft Way

$699,000

New
17d
Detached2-Storey

9 Hillcroft Way, Kawartha Lakes

Total Monthly Obligation $3,644

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
17d
Score
18
Yield
4.8%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-X13869278
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-49 × 117 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,392 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Propane)
Brokerage-Sotheby's International Realty Canada
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bobcaygeon
Title-Residential Freehold

No agent assigned

Brand new detached home on a premium 49' x 100' lot at The Stars in Bobcaygeon! Welcome to Lot 25, featuring the impressive 2,415 sq. ft. Altair model with an added private balcony off the primary bedroom. Enjoy the relaxed Bobcaygeon lifestyle, where small-town charm meets the beauty of the Kawartha Lakes. The bright, open-concept main floor is designed for modern living, with the kitchen, breakfast area and family room flowing seamlessly together, creating an ideal space for everyday family life and entertaining. A separate dining room provides additional space for hosting family and friends. Upstairs, the primary bedroom suite is a true highlight of the home, offering two full walk-in closets, an impressive 5-piece ensuite and walkout to the private balcony. With two generously sized walk-in closets, one could easily be used as a dedicated dressing room, changing room or makeup room, creating a luxurious and functional retreat. Three additional bedrooms, a full main bath and convenient second-floor laundry complete the upper level. Spend your days exploring the waterfront, boating the Trent-Severn Waterway, enjoying local shops and restaurants, or simply taking in the slower pace and natural surroundings this desirable community is known for. Just minutes from downtown Bobcaygeon, this is an exceptional opportunity to enjoy a brand new home, a premium-sized lot and everything cottage country living has to offer. Ask about other models for sale in the same subdivision. *** Vendor Take Back Mortgage up to $100,000 @ 0% for 2 years possible. Closing costs capped at $2,000.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,644/mo
Mortgage $2,820
Monthly Loss $2,902
Principal$742
Interest$2,078
Property Tax$449
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$33,600/yr
NOI
$20,348/yr
Net Cash Flow
-$1,124/mo
Cash Margin
-40.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.7/ 100

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

Comparables

Properties near 9 Hillcroft Way

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.