1203 ROYAL Drive, Peterborough

$599,900
1203 ROYAL Drive

$599,900

New
21d
DetachedBungalow

1203 ROYAL Drive, Peterborough

Total Monthly Obligation $3,156

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
21d
Score
21
Yield
5.7%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.5%
Property Type-Detached
MLS® Number-X13856726
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-62.16 × 112.52 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,334.39 (2025)
Parking-2 - Carport
Basement-Walk-Up, Partially Finished, Full
Heating-Water (Gas)
Brokerage-Century 21 United Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Northcrest Ward 5
Title-Residential Freehold

No agent assigned

Welcome to 1203 Royal Drive. A connected living and dining space creates a comfortable setting for everyday living and entertaining, complemented by hardwood flooring and a bright kitchen featuring higher-end appliances that are just two years old. Three bedrooms, generous closet space, and a 4-piece bathroom complete the main floor. Downstairs, a large family room offers space to gather, along with a separate room suited to an office or potential bedroom. The lower level also includes a 2-piece bathroom, laundry, storage, and a small workshop area. Outside, a large, fully fenced yard with iron gates and a shed provides space to enjoy the outdoors, while the oversized carport leads to a new, private deck. Backing onto Olympus Park in Peterborough's North End, the property is conveniently located near shops, walking trails, and public transportation right out front.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,156/mo
Mortgage $2,420
Monthly Loss $2,519
Principal$637
Interest$1,783
Property Tax$361
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.3%45
10-Year IRR
11.6%
Returns Index
23.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$34,176/yr
NOI
$21,924/yr
Net Cash Flow
-$593/mo
Cash Margin
-20.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
27.0/ 100

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

Comparables

Properties near 1203 ROYAL 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.