127 Brockville Street, Smiths Falls

$354,900
127 Brockville Street

$354,900

New
17d
Detached2-Storey

127 Brockville Street, Smiths Falls

Total Monthly Obligation $2,071

Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
17d
Score
30
Yield
7.8%
Cash on Cash
7.6%
Cap Rate
6.2%
5Y IRR
21.7%
10Y IRR
19.7%
Property Type-Detached
MLS® Number-X13870560
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-58.62 × 124.67 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,171 (2026)
Parking-2 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX AFFILIATES MARQUIS
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-TBD
Neighbourhood-901 - Smiths Falls
Title-Residential Freehold

No agent assigned

A detached home, a generous backyard and room to make it your own, all at an affordable price. Welcome to 127 Brockville Street, a three-bedroom red brick home within walking distance of downtown Smiths Falls, local schools and the Rideau Canal. Refinished wood floors, a wood staircase and detailed railing bring warmth and character to the home. The main floor offers a separate living room, while the kitchen, dining area and adjoining playroom keep everyday activities connected. Whether you need space for toys, a home office or a quiet reading spot, the layout offers flexibility to suit your routine. Refreshed kitchen cabinetry adds a practical update. Upstairs, three well-sized bedrooms are complemented by a full bathroom with updated flooring and vanity. Start your morning in the insulated sun porch, then head outside to a rear deck and spacious backyard shaded by mature trees, with room for gardening, outdoor meals and play. An accessible unfinished third-floor loft and unfinished basement offer additional storage. Municipal water and sewer, natural gas heating and parking for two vehicles round out a home with space to settle in and enjoy the convenience of living in town.

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

Closing Costs

Mortgage Amount
$283,920
Land Transfer Taxes$3,799
Legal Fees (Est.)
$
Total cash required for closing$76,279

Total Monthly Obligation

$2,071/mo
Mortgage $1,432
Monthly Loss $1,694
Principal$377
Interest$1,055
Property Tax$264
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.8%36
Cash-on-Cash
-0.0%8
5-Year IRR
15.8%76
10-Year IRR
15.3%
Returns Index
40.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
30/ 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
$27,600/yr
NOI
$17,169/yr
Net Cash Flow
-$1/mo
Cash Margin
-0.0%5
Cash Flow Index
4.7/ 100
Risk Profile
Weight: 20%
DSCR
1.0027
LTV Ratio
80.0%18
Vacancy Buffer
4.6 mo78
Risk Index
41.0/ 100

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

Comparables

Properties near 127 Brockville Street

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.