23 Cambridge Crescent, Brockville

$624,900
23 Cambridge Crescent

$624,900

New
7d
Detached2-Storey

23 Cambridge Crescent, Brockville

Total Monthly Obligation $3,303

Beds
5
Baths
3
Park
4
Sqft
2000-2500
DOM
7d
Score
19
Yield
5.1%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-X14087888
Beds-5
Bathrooms-3
Size-2000-2500 sqft
Lot Size-60 × 110.02 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,889 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-MODERN BROCK GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-810 - Brockville
Title-Residential Freehold

No agent assigned

There's room for everyone at 23 Cambridge Crescent. This beautifully maintained and thoughtfully updated 4-bed, 3-bath home offers an exceptional blend of character, comfort, and versatile living spaces in a quiet Brockville neighbourhood. Step inside to discover rich hardwood flooring, elegant crown moulding, and a welcoming layout featuring a sun-filled formal living room with bay window and adjoining dining room. The heart of the home is the impressive family room, where soaring vaulted ceilings, an open staircase, and a dramatic floor-to-ceiling stone fireplace create a stunning gathering space. The adjoining kitchen features rich cabinetry, granite countertops, stainless steel appliances, a stylish backsplash, and a generous island with breakfast bar seating. A bright breakfast area overlooking the backyard, main-floor laundry, powder room, and attached garage add everyday convenience. Upstairs, the spacious primary retreat offers generous closet space and a private ensuite with a beautifully tiled walk-in shower. Two additional bedrooms and a full bathroom complete this level, with one bedroom featuring a versatile adjoining space ideal for a nursery, home office, or potential additional bedroom with modifications. Downstairs, the finished basement offers even more flexibility, featuring a fourth bedroom, office area, and an incredible home theatre with a 105-inch projection screen and stereo system included. Outside, the backyard offers an extension of the living space, with a new deck (2025), interlocking patio, wooden pergola, gass BBQ hook up, hot tub (2022) and a fully fenced yard, perfect for summer gatherings and relaxing evenings. Updates include the roof (2021), furnace and central air (2020), interior doors (2020), exterior doors (2022), entry tile (2024), basement windows (2025), garage door (2015), and deck (2025). From quiet evenings by the fireplace to movie nights and backyard gatherings, this is a home designed for comfortable everyday living.

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

Closing Costs

Mortgage Amount
$499,920
Land Transfer Taxes$8,973
Legal Fees (Est.)
$
Total cash required for closing$135,453

Total Monthly Obligation

$3,303/mo
Mortgage $2,521
Monthly Loss $2,640
Principal$663
Interest$1,857
Property Tax$407
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,800/yr
NOI
$19,231/yr
Net Cash Flow
-$918/mo
Cash Margin
-34.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.8/ 100

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

Comparables

Properties near 23 Cambridge 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.