Lot 29 Street A, Port Hope

$1,108,000
Lot 29 Street A

$1,108,000

Price Change
227d
DetachedBungalow-Raised

Lot 29 Street A, Port Hope

Total Monthly Obligation $4,844

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
227d
Score
17
Yield
3.6%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-X12867484
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Listed on site-Mar 10, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Propane)
Brokerage-BOSLEY REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Septic
Possession-Posession 2027
Neighbourhood-Garden Hill
Title-Residential Freehold

No agent assigned

You will appreciate the curb appeal of the "Walton" an intelligently designed slightly more compact yet functional bungalow offering approximately 1689 sq.ft of finished main floor open concept living space, including a detailed layout focusing on those who require three main-floor bedrooms without needing excess square footage. An open-concept, L-shaped kitchen features an oversized island and functional storage, maximizing space with views of your private rural approx 3/4 acre property. Tasteful finishes throughout allow your personal design ideas to come to life on this blank canvas, select the interior scheme and options for millwork, flooring, etc. The primary suite includes a full ensuite bathroom, shower, walk-in closet, and access to the rear deck. Two additional bedrooms, a full separate main-floor laundry room, a mudroom with a powder room and multiple entries allow for indoor and outdoor functionality. This simplistic model is feasible on various lots within this development, offering potential for a walkout basement. Additional oversized lots allow for the possibility of a detached garage/workshop alongside a cohesive streetscape, all well thought out by Mistral Communities, which builds communities throughout Northumberland County and surrounding areas. A fantastic location in the community of Garden Hill, you will appreciate not only the location but also the local amenities: Farmers Market, Conservation Area & Pond, Northumberland Forest Trail System, and ease of access to the 407/115, being less than 20 minutes North of Port Hope and 30 minutes South of Peterborough. A fabulous opportunity for your growing family, a beautiful location to downsize from a large property and simply a rare find in rural Port Hope!

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

Closing Costs

Mortgage Amount
$886,400
Land Transfer Taxes$18,635
Legal Fees (Est.)
$
Total cash required for closing$241,735

Total Monthly Obligation

$4,844/mo
Mortgage $4,469
Monthly Loss $3,668
Principal$1,176
Interest$3,293
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.0%23
10-Year IRR
8.9%
Returns Index
12.9/ 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
$39,360/yr
NOI
$30,924/yr
Net Cash Flow
-$1,892/mo
Cash Margin
-57.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.5/ 100

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

Comparables

Properties near Lot 29 Street A

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.