1840 Eady Road, Horton

$1,099,000
1840 Eady Road

$1,099,000

New
15d
DetachedBungalow

1840 Eady Road, Horton

Total Monthly Obligation $5,293

Beds
4
Baths
2
Park
10
Sqft
2500-3000
DOM
15d
Score
17
Yield
4.1%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X13878584
Beds-4
Bathrooms-2
Size-2500-3000 sqft
Lot Size-211.07 × 192.31 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,819 (2025)
Parking-14 - Detached
Basement-None
Heating-Heat Pump (Propane)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Metal/Steel Siding
Roof-Flat, Other
Foundation-Other
Sewer-Septic
Possession-TBD
Neighbourhood-544 - Horton Twp
Title-Residential Freehold

No agent assigned

Don't miss this NEWLY BUILT BUNGALOW packed with definite WOW FACTOR! This distinctive 4 bedroom, 2 bathroom home pairs bold contemporary design with quality construction and long-term durability, all set against the peaceful backdrop of a quiet country road in Horton Township. Offering modern comforts with the tranquility of country living, this distinctive home is ideally situated just 10 minutes from the Town of Renfrew with convenient access to Highway 17. Inside, the bright open-concept layout features polished concrete floors with radiant in-floor heating throughout, creating a contemporary look with added everyday comfort. At the heart of the home is a well appointed kitchen with sleek finishes, generous workspace and a bar fridge, complemented by a separate prep kitchen offering additional space for cooking, storage and entertaining. Hurricane-grade windows fill the interior with natural light while adding strength and durability. Quality construction continues with an ICF foundation, torch-down sloped roofing and Havelock metal exterior siding backed by a 25-year warranty. The oversized garage is currently unfinished but has been prepared for future heated flooring. Additional features include a ventless washer/dryer combination unit and generator piping already in place plus the home's doors carry a 10-year warranty. Combining contemporary design and thoughtful construction with a peaceful rural setting, this inviting bungalow offers the best of country living just minutes from Renfrew! A truly unique property that needs to be seen to be fully appreciated-don't miss your opportunity to experience it in person! *Some images virtually staged.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,293/mo
Mortgage $4,433
Monthly Loss $4,126
Principal$1,167
Interest$3,267
Property Tax$485
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$45,600/yr
NOI
$30,721/yr
Net Cash Flow
-$1,873/mo
Cash Margin
-49.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.6/ 100

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

Comparables

Properties near 1840 Eady 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.