241 Beley Street, Brockville

$479,000
241 Beley Street

$479,000

New
4d
Att/Row/TownhouseBungalow

241 Beley Street, Brockville

Total Monthly Obligation $2,685

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
4d
Score
26
Yield
7.1%
Cash on Cash
4.8%
Cap Rate
5.6%
5Y IRR
19.4%
10Y IRR
17.7%
Property Type-Att/Row/Townhouse
MLS® Number-X14093424
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-48.68 × 120 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,529.73 (2026)
Parking-3 - Attached
Basement-Full, Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-GORDONS REAL ESTATE BROKERAGE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-810 - Brockville
Title-Residential Freehold

No agent assigned

Welcome to 241 Beley St, a beautifully maintained end-unit bungalow townhouse offering comfortable one-level living with exceptional additional space outdoors and downstairs. From the moment you arrive, the covered front porch creates a warm and inviting first impression. Inside, the front entry features a practical mudroom, thoughtfully separated from the main living space by elegant French glass doors. The bright, open-concept kitchen, living, and dining area is designed for both everyday living and entertaining. The kitchen features stylish stone countertops and a generous island, creating a functional and welcoming gathering space. The spacious living room features large bay windows that fill the room with natural light, a cozy gas fireplace, and sliding doors leading to a covered wood deck-an ideal spot to relax or enjoy outdoor dining. The main floor offers two comfortable bedrooms, including a spacious bedroom with a walk-in closet, along with convenient main-floor living. The fully finished walk-out basement adds remarkable versatility, featuring a third bedroom, a second gas fireplace, and a large workshop with plenty of room for hobbies, projects, or additional storage. The walk-out leads directly to a patio and the beautifully landscaped backyard. Outside, enjoy a private, fully fenced backyard with beautiful gardens and a convenient shed. Adding to the home's functionality is a separate, attached garage/storage space with its own garage door-perfect for storing garden tools, lawn equipment, machinery, bicycles, or other outdoor essentials. With its inviting indoor spaces, thoughtful layout, abundant natural light, multiple fireplaces, excellent storage, and beautiful outdoor areas, this home offers a wonderful combination of comfort, functionality, and charm. Offers will be presented on November 2nd at 1:00 pm.

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

Closing Costs

Mortgage Amount
$383,200
Land Transfer Taxes$6,055
Legal Fees (Est.)
$
Total cash required for closing$103,355

Total Monthly Obligation

$2,685/mo
Mortgage $1,932
Monthly Loss $2,176
Principal$508
Interest$1,424
Property Tax$377
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.7%5
5-Year IRR
14.4%68
10-Year IRR
14.2%
Returns Index
35.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$33,900/yr
NOI
$21,480/yr
Net Cash Flow
-$142/mo
Cash Margin
-5.0%2
Cash Flow Index
1.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9322
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo61
Risk Index
33.5/ 100

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

Comparables

Properties near 241 Beley 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.