19B West Street N 301, Kawartha Lakes

$599,000
19B West Street N 301

$599,000

New
4d
Condo ApartmentApartment

19B West Street N 301, Kawartha Lakes

Total Monthly Obligation $3,623

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
4d
Score
22
Yield
7.0%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.8%
10Y IRR
14.8%
Property Type-Condo Apartment
MLS® Number-X14095016
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,542 (2025)
Maintenance-$628.1/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Possession-Flexible
Neighbourhood-Fenelon Falls
Title-Residential Condo & Other

No agent assigned

SIZE MATTERS! 2 bed, 2 bath COMPLETELY FURNISHED 1237 sq. ft. west facing condo at the Fenelon Falls Club on the shores of Cameron Lake. Exceptional value at under $500 per sq. ft. $37,000 in upgrades including gas fireplace, gas stove, upgraded cabinetry and extra potlighting. 20' wide balcony with (2) walk-outs and gas bbq hookup. Private end unit. Exclusive amenities include clubhouse, gym, outdoor pool, tennis/pickle ball courts, dog wash. Planned docking system. Magnificent sunset views. Short stroll to Fenelon Falls, 20 minute drive to Lindsay and Bobcaygeon, 90 minutes to the GTA.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,623/mo
Mortgage $2,416
Monthly Loss $2,987
Principal$636
Interest$1,780
Property Tax$379
Condo Fees$628
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.3%52
10-Year IRR
12.5%
Returns Index
26.9/ 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
$41,844/yr
NOI
$23,180/yr
Net Cash Flow
-$485/mo
Cash Margin
-13.9%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
25.0/ 100

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

Comparables

Properties near 19B West Street N 301

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.