33 Ashwood Crescent, Greater Napanee

$800,000
33 Ashwood Crescent

$800,000

New
24d
DetachedBungalow

33 Ashwood Crescent, Greater Napanee

Total Monthly Obligation $4,020

Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
24d
Score
17
Yield
4.2%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X13841846
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-15 × 37.5 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$5,019.64 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Jazz INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-58 - Greater Napanee
Title-Residential Freehold

No agent assigned

Welcome to West Bridge Estates. This custom-built all brick bungalow offers a perfect blend of comfort located in the esteemed Staikos subdivision family home! Nestled on a beautifully landscaped lot, this family friendly property boasts exceptional curb appeal with a double-wide driveway leading to an attached 2-car garage. Step inside the inviting foyer and be captivated by the bright and open main level. The formal sitting room, with large windows, fills the main floor with natural light, creating a warm and inviting atmosphere. The welcoming open concept kitchen perfect for entertaining with a bright eat in area. The adjacent dining room, with patio doors, opens onto a lovely deck, for enjoying indoor/ outdoor dining or simply appreciating the peace and tranquility of the fully fenced backyard. The spacious primary is complete with a 3-piece ensuite and spacious walk- in closet. Convenience is key with a main floor laundry room providing interior garage access. Relax in the cozy living room, which offers the perfect spot for family gatherings. In the lower level, you will find a bright, fully finished recreation room with tons of potential. With additional features include ample storage, a versatile den, a 3-piece bathroom, and a utility room with even more storage options. From the moment you arrive, this extraordinary home captivates with its design and superior craftsmanship. With amenities, such as hospitals, shopping, schools, and more within walking distance, this home is situated perfectly! Located near a new park, forest trails, and just minutes from the river and downtown, this home blends suburban tranquility with easy access to local amenities. Whether you're a growing family or retirees looking for a quiet neighborhood, this home offers endless possibilities.

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

Closing Costs

Mortgage Amount
$640,000
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,020/mo
Mortgage $3,227
Monthly Loss $3,171
Principal$849
Interest$2,378
Property Tax$418
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.3/ 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
$33,576/yr
NOI
$20,699/yr
Net Cash Flow
-$1,502/mo
Cash Margin
-53.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.6/ 100

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

Comparables

Properties near 33 Ashwood 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.