10 Bradden Crescent, Belleville

$645,929
10 Bradden Crescent

$645,929

New
21d
Detached2-Storey

10 Bradden Crescent, Belleville

Total Monthly Obligation $3,492

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
18
Yield
5.0%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-X13853670
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-39.67 × 137 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$6,142 (2025)
Parking-4 - Built-In
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-TOWNVILLE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Welcome to "The Waterton," Move in Ready Premium Lot Detached. Builder's Inventory Home.It is 1780 sqft And Boasts 4 Bedrooms And 2.5 Baths. Second Floor Laundry , Built In Garage and Double Private Driveway. Unfinished 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, Including Central Air, Decora Switches, Quartz Counters, 9Ft Ceilings on Main Floor. Open Concept Living. 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
$516,743
Land Transfer Taxes$9,394
Legal Fees (Est.)
$
Total cash required for closing$140,080

Total Monthly Obligation

$3,492/mo
Mortgage $2,605
Monthly Loss $2,807
Principal$686
Interest$1,920
Property Tax$512
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,604/yr
NOI
$18,702/yr
Net Cash Flow
-$1,047/mo
Cash Margin
-38.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
23.4/ 100

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

Comparables

Properties near 10 Bradden 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.