200 Trail Side Circle, Orleans - Cumberland and Area

$549,900
200 Trail Side Circle

$549,900

Price Change
15d
Att/Row/Townhouse2-Storey

200 Trail Side Circle, Orleans - Cumberland and Area

Total Monthly Obligation $2,892

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
15d
Score
22
Yield
5.8%
Cash on Cash
0.5%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Att/Row/Townhouse
MLS® Number-X13879112
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19.72 × 114.81 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,588 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-TRU REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-1107 - Springridge/East Village
Title-Residential Freehold

No agent assigned

Dream kitchen! No rear neighbours! Full hardwood (including stair case) on main & upper level. Need I say more? The value proposition here is real in this open concept 3 Bed, 2.5 bath townhome located in East Village in Orleans. No expense was spared on the custom Kitchen (2022), complete with soft close cabinetry, solid maple drawers with dovetail joints, quartz counters with WATERFALL EDGE, gorgeous herring bone backsplash, quality lazy susan, plenty of pot drawers + pull-outs in the pantry... this kitchen has e-v-e-r-y-t-h-i-n-g. Have peace of mind with a new ROOF (2022) & a new OWNED Tankless Water Heater (2025). Upstairs, find a spacious primary bdrm with 4 PC cheater ensuite bath & walk-in closet, complimented by 2 good sized secondary bedrooms. Enjoy movie & gaming nights in the basement family room, enhanced by a beautiful 3 PC bath. Laundry/utility room & that crucial storage room for all your things complete the lower level. Entertainers rejoice out back with a large deck + patio below & plenty of grass for kids and fur babies to frolic. Then there's location. 5 min walk to transit, numerous playgrounds, sport fields, sledding hill, rink, splash pad and more, all within a 20 min walk. Close to schools and a short drive to all the amenities you can think of. Could this the one? Come and see for yourself!

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$2,892/mo
Mortgage $2,218
Monthly Loss $2,308
Principal$584
Interest$1,634
Property Tax$299
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.1%2
5-Year IRR
11.6%47
10-Year IRR
11.9%
Returns Index
24.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$31,800/yr
NOI
$20,532/yr
Net Cash Flow
-$507/mo
Cash Margin
-19.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
29.1/ 100

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

Comparables

Properties near 200 Trail Side Circle

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.