92 Navigation Drive, Prince Edward County

$1,699,000
92 Navigation Drive

$1,699,000

New
22d
DetachedBungaloft

92 Navigation Drive, Prince Edward County

Total Monthly Obligation $7,228

HausQ Valuation Report
Beds
3
Baths
4
Park
4
Sqft
2500-3000
DOM
22d
Score
14
Yield
2.2%
Cash on Cash
-11.8%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Detached
MLS® Number-X13851312
Beds-3
Bathrooms-4
Size-2500-3000 sqft
Lot Size-119.59 × 361.72 ft
Listed on site-Oct 1, 2026
Style-Bungaloft
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Propane)
Brokerage-eXp Realty, Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Stone, Stucco (Plaster)
Roof-Shingles
Foundation-Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Ameliasburg Ward
Title-Residential Freehold

No agent assigned

Introducing an executive 2,662 sqft Bungaloft, set to be finished to the highest degree by YouNique Building Group, in the highly sought after Watermark on the Bay community. Perfectly positioned on a 0.963 acre lot, with sight-lines to the Bay of Quinte, you are in close proximity to Belleville & the County. Offering top of the line finishes, with no quality spared! The main floor features an open concept floor plan, large family room with custom built-ins, 20 foot ceilings, a prestigious chef's kitchen w porcelain counters, high end appliances, & walk-in pantry, as well as a well positioned formal dining area that seamlessly flows to a covered terrace. The oversized primary suite includes a large walk-in closet and spa-like 5 pc ensuite. With 3 bedrooms, designated office, 4 bathrooms, multiple living spaces, an oversized double car garage, arched doorways, hardwood floors, and top of the line finishes, this property perfectly converges luxury living in a quintessential family home!

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

Closing Costs

Mortgage Amount
$1,359,200
Land Transfer Taxes$30,455
Legal Fees (Est.)
$
Total cash required for closing$371,755

Total Monthly Obligation

$7,228/mo
Mortgage $6,853
Monthly Loss $5,425
Principal$1,803
Interest$5,050
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.6%0
5-Year IRR
4.1%8
10-Year IRR
5.9%
Returns Index
5.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$37,200/yr
NOI
$28,980/yr
Net Cash Flow
-$4,438/mo
Cash Margin
-143.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
14.0/ 100

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

Comparables

Properties near 92 Navigation Drive

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.