100 O'reilly Lane, Kawartha Lakes

$888,000
100 O'reilly Lane

$888,000

New
6d
Detached2-Storey

100 O'reilly Lane, Kawartha Lakes

Total Monthly Obligation $4,493

HausQ Valuation Report
Beds
4
Baths
3
Park
6
Sqft
2500-3000
DOM
6d
Score
17
Yield
4.3%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-X14091170
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-110 × 192 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,433 (2025)
Parking-8 - Built-In
Basement-None
Heating-Baseboard (Electric)
Brokerage-INTERNATIONAL REALTY FIRM, INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Septic
Possession-Tba
Neighbourhood-Little Britain
Title-Residential Freehold

No agent assigned

Welcome to the Little Britain Lakehouse - your private escape on Lake Scugog. This is not your typical cottage. Thoughtfully designed for comfort, flexibility, and connection, the home is ideal for you, and your guests who want to gather without feeling crowded. Nestled in a quiet and peaceful neighborhood, this Lakehouse is on a large waterfront property with a 110-foot private shoreline on Lake Scugog. With 2,800 square feet of living space, 4+ bedrooms, multiple lounging areas, and beautiful lake views, everything here is set up to help you settle in, slow down, and enjoy your time together. Every detail has been thoughtfully designed to create a space that feels both effortlessly comfortable and quietly refined. It blends modern living with a warm, cozy cottage feel-creating the perfect balance for coming together with others while still enjoying quiet moments of calm and solitude. Whether it's slow mornings with coffee, long conversations by the fire, or quiet moments overlooking the water, the Little Britain Lakehouse is designed to feel like a hidden escape-comfortable, elevated, and entirely your own.

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

Closing Costs

Mortgage Amount
$710,400
Land Transfer Taxes$14,235
Legal Fees (Est.)
$
Total cash required for closing$193,335

Total Monthly Obligation

$4,493/mo
Mortgage $3,582
Monthly Loss $3,550
Principal$943
Interest$2,639
Property Tax$536
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$37,800/yr
NOI
$23,087/yr
Net Cash Flow
-$1,658/mo
Cash Margin
-52.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.1/ 100

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

Comparables

Properties near 100 O'reilly Lane

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.