25 Dunbar Avenue, Cornwall

$359,900
25 Dunbar Avenue

$359,900

New
16d
Detached1 1/2 Storey

25 Dunbar Avenue, Cornwall

Total Monthly Obligation $2,108

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
16d
Score
62
Yield
9.9%
Cash on Cash
17.2%
Cap Rate
8.3%
5Y IRR
29.7%
10Y IRR
26.6%
Property Type-Detached
MLS® Number-X13872480
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-49.97 × 124.9 ft
Listed on site-Oct 7, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$3,381 (2025)
Parking-3 - None
Basement-Full
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-717 - Cornwall
Title-Residential Freehold

No agent assigned

Welcome to 25 Dunbar Avenue in Cornwall - a bright and inviting home offering space, comfort, and walking distance to beautiful of the St. Lawrence River and bike path. This well-maintained property features three good-sized bedrooms, one full bathroom, and a convenient powder room, making it a great fit for families or anyone looking for a little extra room to spread out. The main living space flows nicely into the kitchen, creating an easy, functional layout for everyday living. The kitchen offers both an eat-in area for casual meals and a separate dining space that works well for hosting family and friends. At the back of the home, you'll find a large deck that's perfect for entertaining, along with a sunroom that offers a cozy spot to relax and enjoy the view year-round. There's also a second-level deck, an ideal place to start the day with your morning coffee while taking in the river views.The finished basement adds even more flexible living space, with the potential to be used as a rec room, home office, or additional bedroom depending on your needs. A large utility room provides excellent storage, helping keep everything organized. Bright, functional, and full of possibilities, 25 Dunbar Avenue is a wonderful opportunity to enjoy comfortable living in a great Cornwall location.

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,108/mo
Mortgage $1,452
Monthly Loss $1,726
Principal$382
Interest$1,070
Property Tax$282
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.8%59
Cash-on-Cash
8.9%43
5-Year IRR
23.1%97
10-Year IRR
21.4%
Returns Index
67.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
62/ 100
Fair•Hold / Negotiate

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$35,796/yr
NOI
$24,335/yr
Net Cash Flow
$576/mo
Cash Margin
19.3%70
Cash Flow Index
70.3/ 100
Risk Profile
Weight: 20%
DSCR
1.4064
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo76
Risk Index
52.8/ 100

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

Comparables

Properties near 25 Dunbar Avenue

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.