22 Campbell Crescent, Prince Edward County

$460,000
22 Campbell Crescent

$460,000

New
35d
Att/Row/Townhouse2-Storey

22 Campbell Crescent, Prince Edward County

Total Monthly Obligation $2,500

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
35d
Score
22
Yield
5.8%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.7%
Property Type-Att/Row/Townhouse
MLS® Number-X13803992
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-23.9 × 72.6 ft
Listed on site-Sep 18, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$3,232 (2025)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Proalliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Picton
Title-Residential Freehold

No agent assigned

Located in Picton's sought-after Talbot on the Trail community, this modern two-story townhouse offers a comfortable, low-maintenance lifestyle close to Picton's shops, restaurants, schools, and everyday amenities. The home provides 1,272 square feet of living space, featuring three bedrooms and three bathrooms. The main level offers a bright, open-concept layout that seamlessly connects the kitchen, dining area, and living room. Newer kitchen appliances, a convenient powder room, attached garage, and direct interior access add to the home's functionality. Upstairs, the spacious primary suite includes a walk-in closet and private four-piece ensuite. Two additional bedrooms, a three-piece bathroom, and conveniently located laundry complete the second level. The unfinished lower level offers excellent potential for additional living space and includes a bathroom rough-in. Outside, the easy-to-maintain grassed yard provides a pleasant setting for entertaining guests, enjoying a summer barbecue, or relaxing outdoors. A great opportunity to enjoy modern living in a newer Picton community.

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

Closing Costs

Mortgage Amount
$368,000
Land Transfer Taxes$5,675
Legal Fees (Est.)
$
Total cash required for closing$99,175

Total Monthly Obligation

$2,500/mo
Mortgage $1,856
Monthly Loss $2,012
Principal$488
Interest$1,367
Property Tax$269
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.0%2
5-Year IRR
10.9%42
10-Year IRR
11.4%
Returns Index
22.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$26,700/yr
NOI
$16,298/yr
Net Cash Flow
-$497/mo
Cash Margin
-22.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
31.8/ 100

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

Comparables

Properties near 22 Campbell Crescent

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.