51 Creekside Circle, Kawartha Lakes

$414,900
51 Creekside Circle

$414,900

New
4d
DetachedBungalow

51 Creekside Circle, Kawartha Lakes

Total Monthly Obligation $2,049

Beds
2
Baths
2
Park
4
Sqft
700-1100
DOM
4d
Score
38
Yield
7.2%
Cash on Cash
9.6%
Cap Rate
6.7%
5Y IRR
23.3%
10Y IRR
21.1%
Property Type-Detached
MLS® Number-X14094400
Beds-2
Bathrooms-2
Size-700-1100 sqft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Parking-4 - None
Basement-None
Heating-Forced Air (Propane)
Brokerage-Re/Max All-Stars Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Salt, Community, Inground
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block, Prefabricated
Sewer-Septic
Possession-TBA
Neighbourhood-Verulam
Title-Residential Freehold

No agent assigned

A little less maintenance, a little more time to enjoy life! Welcome to Heron Landing, a beautifully maintained 55+ community in Dunsford where comfortable living, friendly surroundings and wonderful amenities come together.This lovely newer modular home offers spacious, one-level living with an inviting covered front porch stretching across the home-the perfect spot for morning coffee or catching up with neighbours.Inside, cathedral ceilings, hardwood flooring and an open-concept layout create a bright, welcoming atmosphere. The generous kitchen features abundant cabinetry, plenty of workspace and a gas stove, flowing naturally into the main living area for easy everyday living and entertaining.The beautiful primary suite offers walk-in closet space and a private ensuite with a corner soaker tub. Convenient main-floor laundry is located just inside the side entrance, while a propane forced-air furnace (2026) and heat pumps providing both heating and air conditioning offer year-round comfort.Outside, attractive landscaping and a paved driveway add to the home's appeal. And there's more to love beyond your front door! Heron Landing residents enjoy a saltwater swimming pool and community centre, all surrounded by attractive, well-kept homes in a welcoming neighbourhood. Located just a short drive from Bobcaygeon/ Lindsay and the amenities of the Kawarthas, this is a wonderful opportunity to simplify without sacrificing comfort or lifestyle. Current monthly fees are approximately $587, including water and property taxes. *Less time worrying about the house. More time enjoying everything life has to offer.*

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

Closing Costs

Mortgage Amount
$331,920
Land Transfer Taxes$4,773
Legal Fees (Est.)
$
Total cash required for closing$89,253

Total Monthly Obligation

$2,049/mo
Mortgage $1,674
Monthly Loss $1,608
Principal$440
Interest$1,233
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.4%43
Cash-on-Cash
2.7%14
5-Year IRR
17.8%85
10-Year IRR
16.9%
Returns Index
48.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
38/ 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
$30,000/yr
NOI
$22,500/yr
Net Cash Flow
$201/mo
Cash Margin
8.1%20
Cash Flow Index
20.0/ 100
Risk Profile
Weight: 20%
DSCR
1.1237
LTV Ratio
80.0%18
Vacancy Buffer
4.6 mo78
Risk Index
44.6/ 100

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

Comparables

Properties near 51 Creekside 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.