25 King Street 103, Kawartha Lakes

$379,900
25 King Street 103

$379,900

New
7d
Condo ApartmentApartment

25 King Street 103, Kawartha Lakes

Total Monthly Obligation $2,594

Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
7d
Score
16
Yield
4.8%
Cash on Cash
-13.3%
Cap Rate
1.7%
5Y IRR
5.2%
10Y IRR
6.6%
Property Type-Condo Apartment
MLS® Number-X14085718
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,965 (2026)
Maintenance-$615/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Royal LePage Frank Real Estate
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Possession-FLEXIBLE
Neighbourhood-Lindsay
Title-Residential Condo & Other

No agent assigned

Modern & Stylish Waterfront Condo in the Heart of Lindsay! This ground floor 1 bedroom suite flaunts a beautiful open concept floorplan with a walkout to a peaceful riverside patio. The kitchen features stainless steel appliances, quartz countertops, loads of cupboard space & center island w/seating for 4. Spacious primary bedroom & bathroom. In-suite laundry. Pyjama Factory Condominiums offers it's owners a well equipped gym, party room & a large outdoor BBQ/lounge space overlooking the water. The Victoria Rail Trail is steps away & it's a short walk to parks, restaurants, shopping & all that downtown has to offer. $615 CONDO FEE INCLUDES HEAT, WATER, PARKING, GYM, PARTY ROOM, WATERFRONT BBQ/LOUNGE SPACE, MANAGEMENT & ALL EXTERIOR MAINTINANCE

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

Closing Costs

Mortgage Amount
$303,920
Land Transfer Taxes$4,174
Legal Fees (Est.)
$
Total cash required for closing$81,654

Total Monthly Obligation

$2,594/mo
Mortgage $1,532
Monthly Loss $2,191
Principal$403
Interest$1,129
Property Tax$247
Condo Fees$615
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.2%0
5-Year IRR
1.8%4
10-Year IRR
4.7%
Returns Index
3.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$18,048/yr
NOI
$3,498/yr
Net Cash Flow
-$1,241/mo
Cash Margin
-82.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.191
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
28.1/ 100

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

Comparables

Properties near 25 King Street 103

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.