1445 Trent Lane, Asphodel-Norwood

$699,000
1445 Trent Lane

$699,000

New
57d
DetachedBungalow

1445 Trent Lane, Asphodel-Norwood

Total Monthly Obligation $3,450

Beds
2
Baths
1
Park
2
Sqft
700-1100
DOM
57d
Score
17
Yield
3.8%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-X13721182
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-81 × 201 ft
Listed on site-Aug 27, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,063 (2025)
Parking-2 - None
Basement-None
Heating-Heat Pump (Electric)
Brokerage-Exp Realty
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Metal
Foundation-Piers
Sewer-Holding Tank
Possession-TBD
Neighbourhood-Rural Asphodel-Norwood
Title-Residential Freehold

No agent assigned

Quite simply... one of finest finished cottages, one of the most efficient, one of the best lots, one that has thought of everything, one that has not short sighted any aspect and finally, located on one of the best and longest stretches of the famous Trent Severn Waterway - Welcome to your new piece of paradise located at 1445 Trent Lane. Immaculately designed by Trevor Day and Associates with the brand-new finished concept completed in 2020. Featuring a 2-bedroom open concept layout with brilliant 9-foot ceilings, mesmerizing water views throughout, insulated 2 x 6 construction, sound proofed walls, rib steel roof with professional engineered trusses, life breath system, high end Mitsubishi heat pump/exchanger, 4 season capability and so so much more highlighting this magnificently efficient retreat. Perfectly perched on its phenomenal near half acre lot, with an elevated 206 square feet of covered deck space to look over the pristinely clean 83' of waterfront and precisely positioned to enjoy approximately 24km of uninterrupted lock to lock waterway! Islands, twists, turns, Rice Lake (one lock away), breathtaking scenery, panoramic views and memories that will last a lifetime. Located beautifully just outside of Hastings and some of the best fish and chips you will ever find. Major highways, amenities, Peterborough, some of the best fishing, water-sports and more. Let your imagination wander, trade in your status quo, take a leap of faith and welcome to your brand-new waterfront paradise!!!

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,450/mo
Mortgage $2,820
Monthly Loss $2,708
Principal$742
Interest$2,078
Property Tax$255
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.4/ 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
$26,700/yr
NOI
$16,467/yr
Net Cash Flow
-$1,447/mo
Cash Margin
-65.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.0/ 100

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

Comparables

Properties near 1445 Trent Lane

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.