51 Bradden Crescent, Belleville

$760,973
51 Bradden Crescent

$760,973

New
21d
Detached2-Storey

51 Bradden Crescent, Belleville

Total Monthly Obligation $3,562

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
21d
Score
20
Yield
4.7%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X13853702
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-37 × 117 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$1,412 (2025)
Parking-6 - Built-In
Basement-Full, Unfinished
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

Client RemarksWelcome to "The Sierra," Move in Ready Premium Lot Detached.Builder's Inventory Home. It is 2355 sqft And Boasts 4 Bedrooms And 3.5 Baths. Double Door Entry, Main 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
$608,778
Land Transfer Taxes$11,694
Legal Fees (Est.)
$
Total cash required for closing$165,389

Total Monthly Obligation

$3,562/mo
Mortgage $3,070
Monthly Loss $2,754
Principal$808
Interest$2,262
Property Tax$118
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.6%39
10-Year IRR
11.0%
Returns Index
20.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$36,000/yr
NOI
$26,488/yr
Net Cash Flow
-$862/mo
Cash Margin
-28.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
24.3/ 100

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

Comparables

Properties near 51 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.