22 Pristine Trail, Cavan Monaghan

$844,999
22 Pristine Trail

$844,999

New
8d
Detached2-Storey

22 Pristine Trail, Cavan Monaghan

Total Monthly Obligation $4,421

Beds
4
Baths
4
Park
3
Sqft
2500-3000
DOM
8d
Score
18
Yield
5.1%
Cash on Cash
-3.4%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X14082528
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-45.01 × 114.01 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$7,654 (2026)
Parking-5 - Built-In
Basement-Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Cavan Twp
Title-Residential Freehold

No agent assigned

Welcome to this beautiful Two Storied House with 04 (Four) Bedrooms and 04 (Four) Bathrooms on a Premium Lot and 2,682.00 Square Feet on the above grade. Open Concept Family Room with Fire Place, Spacious Living Room, Kitchen with Quartz Counter Tops, Maple Cabinets and Back Splash. Primary Bed Room and 2nd Bed Room with Huge Walking Closet. Primary Bed Room has ensuite Bath Room with Designer Tub and Glass Shower. Third and Fourth Bed Room have Semi-Ensuite Bath Room and Closet. Basement has roughin bath and Cold Cellar. Easy access to highway 115 for a quick commute to Peterborough and GTA. Close to all amenities like schools, parks and Cavan Monaghan Community Complex. Please visit the property before you make your decision. This might be your dream home.

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

Closing Costs

Mortgage Amount
$675,999
Land Transfer Taxes$13,375
Legal Fees (Est.)
$
Total cash required for closing$183,875

Total Monthly Obligation

$4,421/mo
Mortgage $3,408
Monthly Loss $3,524
Principal$897
Interest$2,512
Property Tax$638
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 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
$43,080/yr
NOI
$26,618/yr
Net Cash Flow
-$1,190/mo
Cash Margin
-33.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
20.2/ 100

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

Comparables

Properties near 22 Pristine Trail

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.