87 Corley Street, Kawartha Lakes

$489,990
87 Corley Street

$489,990

New
2d
Att/Row/Townhouse2-Storey

87 Corley Street, Kawartha Lakes

Total Monthly Obligation $2,351

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
2d
Score
26
Yield
5.8%
Cash on Cash
3.6%
Cap Rate
5.4%
5Y IRR
18.4%
10Y IRR
17.0%
Property Type-Att/Row/Townhouse
MLS® Number-X14102228
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-6 × 30.85 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE CITIZEN REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Fall/Winter 2028
Neighbourhood-Lindsay
Title-Residential Freehold

No agent assigned

Discover the perfect blend of space, style, functionality and true Canadian living in the Canal Lake Elevation A Model, located in downtown Lindsay within the sought-after Sugarwood community. Offering approximately 1,279 sq. ft. of living space, this thoughtfully designed home features 3 bedrooms and 2 bathrooms. The main floor boasts a bright and spacious living area with a functional layout, creating an inviting atmosphere ideal for comfortable family living and entertaining while the upstairs includes a generously sized primary bedroom and two well-proportioned bedrooms. Conveniently located close to schools, parks, shopping, and everyday amenities, Sugarwood is a new, iconic town-and-country community in downtown Lindsay that remains true to its roots. An exceptional opportunity to own a beautiful home in a welcoming community in Lindsay! *Home to be Built* Visit our decorated model home

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

Closing Costs

Mortgage Amount
$391,992
Land Transfer Taxes$6,275
Legal Fees (Est.)
$
Total cash required for closing$105,773

Total Monthly Obligation

$2,351/mo
Mortgage $1,976
Monthly Loss $1,831
Principal$520
Interest$1,456
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.4%4
5-Year IRR
13.7%63
10-Year IRR
13.5%
Returns Index
32.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$28,596/yr
NOI
$21,236/yr
Net Cash Flow
-$207/mo
Cash Margin
-8.7%1
Cash Flow Index
0.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9019
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
35.8/ 100

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

Comparables

Properties near 87 Corley Street

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.