21502 LOYALIST PARKWAY (HIGHWAY 33) Parkway, Prince Edward County

$799,000
21502 LOYALIST PARKWAY (HIGHWAY 33) Parkway

$799,000

New
19d
DetachedBungalow-Raised

21502 LOYALIST PARKWAY (HIGHWAY 33) Parkway, Prince Edward County

Total Monthly Obligation $4,016

Beds
4
Baths
4
Park
6
Sqft
1500-2000
DOM
19d
Score
17
Yield
4.4%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13872100
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-118 ft (front)
Listed on site-Oct 4, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-6-15
Taxes-$5,016.86 (2026)
Parking-8 - Attached
Basement-Finished, Full
Heating-Forced Air (Propane)
Brokerage-Royal LePage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Ameliasburg Ward
Title-Residential Freehold

No agent assigned

Enjoy space, privacy and beautiful surroundings at 21502 Loyalist Parkway in Prince Edward County. Set on 2.5 landscaped acres with mature trees and backyard trails, this four-bedroom, four-bathroom raised bungalow offers inviting indoor and outdoor living spaces. A long paved driveway leads to the attached double-car garage, while the welcoming foyer provides a convenient two-piece bathroom, inside access to the garage and a door to the backyard. Engineered hardwood flows throughout the main floor, complementing the open-concept layout and creating a warm, cohesive space for everyday living and entertaining. The beautiful three-season sunroom offers a peaceful spot for morning coffee, a good book or evenings overlooking the property. A fully finished basement adds generous living space and flexibility for family and guests. Outside, enjoy the thoughtfully landscaped grounds, explore your own backyard trails or unwind on the deck. A storage shed built beneath the deck makes excellent use of the space, and the garage also offers direct backyard access. Municipal water, a septic system, propane gas heating, central air conditioning, central vacuum, an HRV system and an owned hot water heater complete this well-equipped County home. A beautiful setting with room to gather, relax and make your own.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,016/mo
Mortgage $3,223
Monthly Loss $3,168
Principal$848
Interest$2,375
Property Tax$418
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,400/yr
NOI
$22,343/yr
Net Cash Flow
-$1,361/mo
Cash Margin
-46.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.0/ 100

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

Comparables

Properties near 21502 LOYALIST PARKWAY (HIGHWAY 33) Parkway

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.