44 Burnett Shore Road, Kawartha Lakes

$1,999,000
44 Burnett Shore Road

$1,999,000

New
25d
Detached2-Storey

44 Burnett Shore Road, Kawartha Lakes

Total Monthly Obligation $9,047

Beds
5
Baths
4
Park
10
Sqft
2500-3000
DOM
25d
Score
14
Yield
2.5%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.4%
Property Type-Detached
MLS® Number-X13837556
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-162.8 × 133.7 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,302.18 (2026)
Parking-12 - Attached
Basement-Full, Finished
Heating-Forced Air (Propane)
Brokerage-DAN PLOWMAN TEAM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-TBA
Neighbourhood-Bexley
Title-Residential Freehold

No agent assigned

On Sought-After Balsam Lake, This Custom-Built 5-Bedroom, 4-Bath Home Delivers The Kind Of Lakefront Lifestyle People Wait Years To Find. Set On A 162' X 133' Home Lot With A Separate 30' X 160' Waterfront Lot Across The Quiet, End Of Street Laneway, This Property Offers Gorgeous Sunset Views, Pristine Wade-In Sandy Shoreline, Exceptional Sand-Bottom Swimming, Docks, A Boat Lift, A Private Pavilion With Outdoor Kitchen, Plus A Bunkie With Loft That Comfortably Sleeps 3-4 Guests. Inside, The Home Feels Polished And Comfortable, With Quartz Counters, Top-Of-The-Line Stainless Steel Appliances, And A Full Water Treatment System With Filtration, Softener, Tannins Filter, Uv Light, And Iron Filter. The Newly Finished Lower Level Adds Waterproof Engineered Laminate Flooring, A Wine Room, And A Bar With A Beverage Fridge, Creating A Perfect Space To Entertain After A Day On The Water. Outside, The Lifestyle Continues With An Oversized 27' X 24' Garage, Interlock Patio With Hot Tub, And A New Putting Green In The Side Yard. This Is A True Balsam Lake Retreat Built For Boating, Hosting, Relaxing, And Unforgettable Summers.

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

Closing Costs

Mortgage Amount
$1,599,200
Land Transfer Taxes$36,455
Legal Fees (Est.)
$
Total cash required for closing$437,755

Total Monthly Obligation

$9,047/mo
Mortgage $8,063
Monthly Loss $6,925
Principal$2,122
Interest$5,942
Property Tax$609
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.0%8
10-Year IRR
5.9%
Returns Index
5.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$50,400/yr
NOI
$33,558/yr
Net Cash Flow
-$5,267/mo
Cash Margin
-125.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
12.9/ 100

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

Comparables

Properties near 44 Burnett Shore Road

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.