11 Lords Drive, Trent Hills

$699,900
11 Lords Drive

$699,900

New
24d
DetachedBungalow

11 Lords Drive, Trent Hills

Total Monthly Obligation $3,620

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
24d
Score
19
Yield
5.1%
Cash on Cash
-2.5%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-X13844456
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-49.25 × 98.52 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Detached
Age-6-15
Taxes-$5,061.17 (2026)
Parking-3 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK EASTERN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Metal
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Rural Trent Hills
Title-Residential Freehold

No agent assigned

Welcome to 11 Lords Drive, a beautifully maintained all-brick bungalow nestled on a quiet street in the charming Village of Hastings. Built in 2018, this move-in-ready home offers the perfect blend of modern comfort, functional living, and exceptional income potential. Whether you're a first-time buyer, growing family, investor, or retiree, this property offers flexibility to suit your lifestyle. The bright, open-concept main floor features a spacious living room and sun lit kitchen with gorgeous vaulted ceiling, two generous bedrooms, two full bathrooms, and the convenience of main-floor laundry with a stackable washer and dryer. Step outside to a beautifully fully-fenced backyard with a stunning pergola. The fully finished lower level is a municipally approved 2-bedroom apartment with its own separate entrance, full kitchen with stainless steel appliances, private laundry with a stackable washer and dryer, dedicated parking, and spacious living area. Currently rented for $1,850 per month + 30% utilities, it offers an excellent opportunity to generate income, offset your mortgage, accommodate extended family, or expand your investment portfolio. Step outside and enjoy everything Hastings has to offer. Walk to local restaurants, cafes, boutique shops, the Village Marina, parks, and everyday amenities. Outdoor enthusiasts will love easy access to the Trans Canada Trail, the Trent-Severn Waterway, nearby golf, and year-round recreation, all within one of Trent Hills' most welcoming communities. Offering the perfect combination of small-town charm, modern convenience, and built-in income potential, 11 Lords Drive is an opportunity you won't want to miss.

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,620/mo
Mortgage $2,823
Monthly Loss $2,877
Principal$743
Interest$2,080
Property Tax$422
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%34
10-Year IRR
10.5%
Returns Index
18.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$36,000/yr
NOI
$22,839/yr
Net Cash Flow
-$920/mo
Cash Margin
-30.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
23.5/ 100

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

Comparables

Properties near 11 Lords Drive

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.