200 College Street E, Belleville

$419,900
200 College Street E

$419,900

New
22d
DetachedBungalow-Raised

200 College Street E, Belleville

Total Monthly Obligation $2,365

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
22d
Score
32
Yield
7.8%
Cash on Cash
8.2%
Cap Rate
6.3%
5Y IRR
22.1%
10Y IRR
20.1%
Property Type-Detached
MLS® Number-X13849470
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-39.59 × 214.5 ft
Listed on site-Oct 1, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$3,554.5 (2025)
Parking-4 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Henderson Williams Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Above Ground
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

There's something easy about a home that gives you space to spread out, space to gather, and a backyard made for actually enjoying.Set on a deep in-town lot in Belleville's north end, this bright raised bungalow is filled with natural light from large windows throughout. The main living space has a comfortable, connected flow, with the kitchen and dining areas opening into the living room - perfect for everyday life, casual entertaining, and keeping everyone connected.Three bedrooms are located on the main floor, including the primary and a second bedroom with sliding glass doors that open directly to the deck, backyard and pool. Summer mornings, afternoon swims and evening drinks outside all feel like a natural extension of the home.Out back, the large lot offers plenty of room to relax and entertain, with an above-ground pool off the deck and a hot tub tucked at the back of the driveway.Downstairs, the possibilities continue with a spacious open-concept rec room, additional bedroom, three-piece bathroom, laundry and utility space. A side door off the driveway also creates interesting potential for a more private lower-level setup, whether for extended family, guests, older kids, or future in-law suite possibilities.Bright, flexible and full of space to grow into, this is a home designed to work with real life - now and for years to come.

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

Closing Costs

Mortgage Amount
$335,920
Land Transfer Taxes$4,873
Legal Fees (Est.)
$
Total cash required for closing$90,353

Total Monthly Obligation

$2,365/mo
Mortgage $1,694
Monthly Loss $1,919
Principal$446
Interest$1,248
Property Tax$296
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.1%39
Cash-on-Cash
1.1%10
5-Year IRR
16.7%80
10-Year IRR
16.0%
Returns Index
43.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
32/ 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
$32,640/yr
NOI
$21,322/yr
Net Cash Flow
$83/mo
Cash Margin
3.1%8
Cash Flow Index
8.4/ 100
Risk Profile
Weight: 20%
DSCR
1.0531
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
39.4/ 100

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

Comparables

Properties near 200 College Street E

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.