46 Mackenzie John Crescent, Brighton

$591,947
46 Mackenzie John Crescent

$591,947

New
23d
Semi-Detached Bungalow

46 Mackenzie John Crescent, Brighton

Total Monthly Obligation $2,763

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
23d
Score
23
Yield
5.7%
Cash on Cash
3.1%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.6%
Property Type-Semi-Detached
MLS® Number-X13842614
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-32 × 112 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Semi-Detached
Age-New
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Proalliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Brighton
Title-Residential Freehold

No agent assigned

McDonald Homes is pleased to announce new quality semi-detached homes with competitive Phase 1 pricing here at Brighton Meadows! This Merlin model is a 1,399 sq.ft semi detached home that's fully finished top to bottom! Featuring high quality laminate or luxury vinyl plank flooring, custom kitchen with peninsula, pantry and walkout to back deck, primary bedroom with ensuite and double closets, plus second bedroom and bath, main floor laundry, and vaulted ceiling in great room. Basement features large rec room, two additional bedrooms, and full bathroom. Economical forced air gas, central air, and an HRV for healthy living. These turn key houses come with an attached single car garage with inside entry and sodded yard plus 7 year Tarion Warranty. Experience life in Brighton with weekly 'Music in the Park', plus its walkable small town core with local arts centres, coffee shops, and more. There's something for everyone with hockey rinks, curling rinks, tennis courts, pickle ball courts, YMCA, rec centre, boat launches, fishing, all within walking and cycling distance. Less than five minutes from Brighton Meadows is the famous Presquile Park with camping, bird watching, cross country skiing, gorgeous sandy beaches and renowned kite boarding. There are also two golf courses and Prince Edward County within 10 mins from your front door. Commuting back to the west is easy as it's less than an hour to Oshawa's Go station and twenty minutes to the VIA in Cobourg. See the rest but get the best - Brighton Meadows! Customization is possible. (This home isn't built yet and photos are of a different home.)

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

Closing Costs

Mortgage Amount
$486,818($13,260 CMHC)
Land Transfer Taxes$8,314
Legal Fees (Est.)
$
Total cash required for closing$128,203

Total Monthly Obligation

$2,830/mo
Mortgage $2,455
Monthly Loss $2,184
Principal$646
Interest$1,809
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.9%4
5-Year IRR
12.1%51
10-Year IRR
12.9%
Returns Index
28.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$33,600/yr
NOI
$25,740/yr
Net Cash Flow
-$310/mo
Cash Margin
-11.1%1
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
82.2%14
Vacancy Buffer
3.4 mo57
Risk Index
29.7/ 100

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

Comparables

Properties near 46 Mackenzie John 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.