15 Rustlewood Avenue, Kawartha Lakes

$1,199,900
15 Rustlewood Avenue

$1,199,900

New
7d
DetachedSidesplit 4

15 Rustlewood Avenue, Kawartha Lakes

Total Monthly Obligation $5,682

Beds
3
Baths
3
Park
8
Sqft
2000-2500
DOM
7d
Score
15
Yield
3.2%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-X14088548
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-159 × 597 ft
Listed on site-Oct 16, 2026
Style-Sidesplit 4
Building Type-Detached
Age-6-15
Taxes-$5,608.44 (2025)
Parking-11 - Attached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-Re/Max All-Stars Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Wood , Stone
Roof-Asphalt Shingle
Foundation-Insulated Concrete Form
Sewer-Septic
Possession-Flexible
Neighbourhood-Manvers
Title-Residential Freehold

No agent assigned

Country living at its finest! This beautiful, custom-built, one-owner home offers over 2,500 sq. ft. of living space and exceptional energy efficiency with ICF construction, complemented by stone and Mebec siding. Ideally located in the heart of Bethany, just 15 minutes to Highway 407 for an easy commute to the GTA. The inviting tiled foyer opens to an impressive open-concept living, dining and kitchen area featuring hardwood floors and soaring cathedral ceilings. The stunning kitchen boasts granite countertops, stainless steel appliances, a center island with seating, tile flooring and an abundance of cabinetry. The dining area offers a walkout to an expansive deck overlooking the generous, private lot with mature trees and forest trails. Three spacious bedrooms feature hardwood flooring, while three bathrooms include a luxurious primary ensuite complete with a Roman tub and large glass-enclosed shower. A bright main-floor office with hardwood flooring provides the perfect space for working from home. The fully finished lower-level family room, featuring carpeting and pot lighting, offers plenty of room for entertaining, relaxing and family gatherings. Additional highlights include California blinds in the living room and primary ensuite, custom blinds throughout the remainder of the home, a triple-car garage, paved driveway, natural gas heating, central air conditioning, on-demand hot water and generator hookup. The beautifully landscaped grounds feature mature perennial gardens, a charming garden shed with its own porch overlooking a goldfish pond, and peaceful outdoor spaces to enjoy the surrounding natural beauty on the 2.2 acre treed lot. An exceptional blend of quality craftsmanship, energy efficiency and tranquil country living, all within convenient commuting distance of the GTA.

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

Closing Costs

Mortgage Amount
$959,920
Land Transfer Taxes$20,473
Legal Fees (Est.)
$
Total cash required for closing$261,953

Total Monthly Obligation

$5,682/mo
Mortgage $4,840
Monthly Loss $4,409
Principal$1,274
Interest$3,566
Property Tax$467
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,100/yr
NOI
$24,182/yr
Net Cash Flow
-$2,825/mo
Cash Margin
-89.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.0/ 100

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

Comparables

Properties near 15 Rustlewood 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.