26 Walmsley Place, Belleville

$739,900
26 Walmsley Place

$739,900

Price Change
18d
Detached2-Storey

26 Walmsley Place, Belleville

Total Monthly Obligation $3,868

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
18d
Score
18
Yield
4.7%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-X13863824
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-65 × 116.7 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$6,104 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Direct Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room
Pool-Inground
Facing-East
Exterior-Aluminum Siding, Brick Front
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Four-bedroom, two-and-a-half-bath two-storey home on a quiet cul-de-sac in Belleville's west end, with a backyard made for summer. The fenced 65 x 116.7 ft lot features a 16 x 32 ft inground pool surrounded by a spacious stone patio, along with a deck and additional lawn area. Inside, the main floor offers hardwood flooring and plenty of room to spread out, with a bright living room, separate dining room, eat-in kitchen with extensive cabinetry, stainless steel appliances and breakfast-bar seating, plus a family room with patio doors to the backyard and a gas fireplace with stone surround. A separate den offers flexible space for a home office, playroom or sitting room, and a two-piece bathroom completes the main level. Upstairs are four bedrooms, including a spacious primary bedroom with walk-in closet and four-piece ensuite, plus a second four-piece bathroom. The full basement provides laundry, storage, utility space and plenty of room for future finishing. Mature trees add to the established setting, while the double attached garage has inside entry and the driveway provides parking for four additional vehicles. Hardwood flooring installed in 2021. Furnace and roof replaced in 2017.

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

Closing Costs

Mortgage Amount
$591,920
Land Transfer Taxes$11,273
Legal Fees (Est.)
$
Total cash required for closing$160,753

Total Monthly Obligation

$3,868/mo
Mortgage $2,985
Monthly Loss $3,083
Principal$785
Interest$2,199
Property Tax$509
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.3/ 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
$34,800/yr
NOI
$20,716/yr
Net Cash Flow
-$1,258/mo
Cash Margin
-43.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.5/ 100

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

Comparables

Properties near 26 Walmsley Place

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.