24 Glacier Crescent, Belleville

$619,381
24 Glacier Crescent

$619,381

New
21d
Att/Row/Townhouse2-Storey

24 Glacier Crescent, Belleville

Total Monthly Obligation $2,989

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
21d
Score
21
Yield
5.3%
Cash on Cash
0.5%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Att/Row/Townhouse
MLS® Number-X13853664
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-50 × 105 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Taxes-$1,391 (2025)
Parking-6 - Built-In
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-TOWNVILLE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Welcome to this Premium Corner Lot Freehold End Unit with Private Double Driveway, Builder's Inventory Home.No Condo or POTL Fee. It is 2100 sqft And Boasts 4 Bedrooms And 2.5 Baths. Laundry Upstairs. 2 Story With Double Garage. Unfinished Walk Out Basement with Bathroom Rough-In, And Utility Area With Sump, Furnace, and Hot Water Tank. Located In Belleville Close To "Bay Of Quinte" Lake! Rec Center, Hospital, And Schools are Located Close By.New Build For A Starting Family This is the Place To Move in, Corner Townhome With Upgrades, Including Central Air, Decora Switches, Quartz Counters, 9Ft Ceilings On Main Floor. Open Concept Living. Property Under Construction Please DO NOT ENTER WITHOUT PPE AND APPOINTMENT. Property tax is an estimate and subject to change.The Herchimer Avenue Boat Launch is located along the Kiwanis Bayshore Trail less than 2.5 km.

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

Closing Costs

Mortgage Amount
$509,379($13,874 CMHC)
Land Transfer Taxes$8,863
Legal Fees (Est.)
$
Total cash required for closing$134,239

Total Monthly Obligation

$3,059/mo
Mortgage $2,568
Monthly Loss $2,383
Principal$676
Interest$1,893
Property Tax$116
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.3%2
5-Year IRR
10.3%37
10-Year IRR
11.4%
Returns Index
20.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,000/yr
NOI
$23,809/yr
Net Cash Flow
-$584/mo
Cash Margin
-21.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
82.2%14
Vacancy Buffer
3.1 mo53
Risk Index
26.4/ 100

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

Comparables

Properties near 24 Glacier 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.