20915 Brunon Avenue, Kawartha Lakes

$995,000
20915 Brunon Avenue

$995,000

New
16d
DetachedBungalow-Raised

20915 Brunon Avenue, Kawartha Lakes

Total Monthly Obligation $4,889

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
16d
Score
18
Yield
4.8%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X13872488
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-80.86 × 243.91 ft
Listed on site-Oct 7, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$6,005 (2026)
Parking-6 - Built-In
Basement-Finished with Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-Royal LePage Frank Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Septic
Possession-Immediate/Flexible
Neighbourhood-Mariposa
Title-Residential Freehold

No agent assigned

Welcome to your own private waterfront retreat! Set on an impressive 80 x 243 ft lot (0.429 acres) along the Nonquon River, connected to Lake Scugog and part of the Trent-Severn Waterway System, this beautifully updated 3+1 bedroom, 2 bathroom brick raised bungalow offers the perfect blend of year-round luxurious living combined with a peaceful waterfront setting. Located on a quiet, family-friendly dead-end street with no neighbours across the road and a marina just moments away, this home offers privacy, space, and an incredible waterfront lifestyle - all while being just 10 minutes from downtown Port Perry and only minutes from The Trading Post. Inside, the main floor features a stunning open-concept kitchen with a huge island, quartz countertops, abundant natural light, clear views of the water, and a walkout to the raised deck. Three spacious bedrooms include a beautiful primary suite with an updated semi-ensuite bathroom and its own walkout to the deck overlooking the river. The finished lower level adds incredible versatility with garage access, a fourth bedroom, full bathroom, gas fireplace, kitch with gas cooktop and additional dishwasher, and two walkouts to the lower backyard deck - ideal for guests, extended family, or additional living space. Outside, enjoy the expansive backyard with plenty of room for kids, entertaining, and relaxing, plus a waterfront pergola, dock, and storage shed. With the furnace replaced in 2026 and numerous updates throughout, this is a rare opportunity to enjoy the privacy and feel of a cottage without sacrificing proximity to town. Extensive recent upgrades include: furnace (2026), basement kitchen (2024), windows & exterior doors (2021), board & batten siding (2022), kitchen (2022), flooring (2019-2022), main bathroom (2022), deck (2021), lakeside pergola (2020)

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

Closing Costs

Mortgage Amount
$796,000
Land Transfer Taxes$16,375
Legal Fees (Est.)
$
Total cash required for closing$216,875

Total Monthly Obligation

$4,889/mo
Mortgage $4,014
Monthly Loss $3,833
Principal$1,056
Interest$2,957
Property Tax$500
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$47,400/yr
NOI
$32,155/yr
Net Cash Flow
-$1,334/mo
Cash Margin
-33.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
19.2/ 100

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

Comparables

Properties near 20915 Brunon Avenue

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.