51 Morrow Road, Trent Hills

$899,000
51 Morrow Road

$899,000

New
16d
DetachedBungalow

51 Morrow Road, Trent Hills

Total Monthly Obligation $4,652

Beds
4
Baths
2
Park
10
Sqft
2500-3000
DOM
16d
Score
15
Yield
3.6%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.8%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-X13872972
Beds-4
Bathrooms-2
Size-2500-3000 sqft
Lot Size-161.47 × 445.92 ft
Listed on site-Oct 7, 2026
Style-Bungalow
Building Type-Detached
Age-0-5
Taxes-$7,810 (2025)
Parking-13 - Detached
Basement-Partially Finished
Heating-Forced Air (Propane)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Propane
Pool-None
Facing-West
Exterior-Stone, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-TBA
Neighbourhood-Hastings
Title-Residential Freehold

No agent assigned

Stunning custom-built home, just two years new, situated on a picturesque 1.56-acre lot just minutes from the charming village of Hastings and the Trent-Severn Waterway. Offering 4 spacious bedrooms and thoughtfully designed living spaces, this home perfectly blends modern luxury with peaceful country living. The bright, open-concept main floor features hardwood flooring, 9-ft smooth ceilings, and pot lights throughout. The show-stopping chef's kitchen boasts a spectacular 4' x 8' quartz waterfall island, matching quartz backsplash, custom cabinetry with pantry, and premium finishes. The inviting living room showcases a floor-to-ceiling stone gas fireplace with custom built-ins and walks out to an impressive 43' x 13' composite deck overlooking lush greenery and tranquil treetop views. The spacious primary retreat also offers deck access and a spa-inspired 5-piece ensuite. The massive unfinished walkout basement, complete with oversized windows, provides endless possibilities for a luxury in-law suite, rental apartment, or additional living space. Set on a private 1.56-acre property, there's ample room to create your dream outdoor oasis with a pool, workshop, gardens, or simply enjoy the peace, privacy, and natural beauty. Impressive 30'x40' detached triple car garage with 200 amp service. Located just minutes from Hastings, you'll enjoy easy access to shops, restaurants, schools, parks, and everyday amenities, while the nearby Trent-Severn Waterway offers boating, fishing, kayaking, and year-round recreation. Experience the perfect balance of luxury, nature, and small-town charm in the heart of Trent Hills.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,652/mo
Mortgage $3,626
Monthly Loss $3,698
Principal$954
Interest$2,672
Property Tax$651
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.8%0
5-Year IRR
4.8%10
10-Year IRR
6.7%
Returns Index
6.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$32,400/yr
NOI
$16,850/yr
Net Cash Flow
-$2,222/mo
Cash Margin
-82.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.0/ 100

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

Comparables

Properties near 51 Morrow 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.