351 Fidlar's Glen Road, Marmora and Lake

$640,000
351 Fidlar's Glen Road

$640,000

New
2d
DetachedBungalow

351 Fidlar's Glen Road, Marmora and Lake

Total Monthly Obligation $3,338

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
2d
Score
16
Yield
3.7%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-X14104706
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-104 × 192.72 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$4,581.14 (2026)
Parking-6 - Carport
Basement-Full, Unfinished
Heating-Forced Air (Propane)
Brokerage-Royal Service Real Estate Inc.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Metal
Foundation-Poured Concrete
Sewer-Septic
Possession-Immediate
Neighbourhood-Marmora Ward
Title-Residential Freehold

No agent assigned

Beautiful bungalow four season home with the most invitingly generous covered verandah running the full width of the home. A wide side deck has ample space for out door dining and sun lounging, while watching the kids ( of all ages) enjoy jumping or fishing off the dock. Generous principal bedroom has a beautiful 3 pc ensuite, and a four pc main bathroom is close to the second and third bedrooms. Open concept Living Dr Kichen over look Beaver Creek, facing south for beautiful sunfilled days.

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

Closing Costs

Mortgage Amount
$512,000
Land Transfer Taxes$9,275
Legal Fees (Est.)
$
Total cash required for closing$138,775

Total Monthly Obligation

$3,338/mo
Mortgage $2,582
Monthly Loss $2,659
Principal$679
Interest$1,902
Property Tax$382
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.1%11
10-Year IRR
6.8%
Returns Index
6.9/ 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
$23,880/yr
NOI
$12,411/yr
Net Cash Flow
-$1,547/mo
Cash Margin
-77.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.2/ 100

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

Comparables

Properties near 351 Fidlar's Glen Road

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.