31 Wright Crescent, Brockville

$309,900
31 Wright Crescent

$309,900

New
4d
DetachedBungalow

31 Wright Crescent, Brockville

Total Monthly Obligation $1,868

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
4d
Score
47
Yield
9.3%
Cash on Cash
14.0%
Cap Rate
7.6%
5Y IRR
26.9%
10Y IRR
24.2%
Property Type-Detached
MLS® Number-X14094282
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,913 (2025)
Parking-2 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-REMAX BOARDWALK REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-810 - Brockville
Title-Residential Freehold

No agent assigned

Located in Brockville's west end, this 3 bedroom bungalow is full of potential and offers a fantastic opportunity for first time home buyers or anyone looking to put their own personal touch on a home. Conveniently situated close to St. Lawrence Park, Brockville Country Club, and downtown amenities, this property offers a great location with room to make it your own. The bright living room features hardwood floors, while the spacious eat-in kitchen provides plenty of room for family meals. The primary bedroom offers two closets, and two additional bedrooms feature hardwood flooring. A 4 piece bathroom completes the main level. Downstairs, you'll find a family room with a gas fireplace, a convenient laundry room, and a 2 piece bathroom. Outside, enjoy the spacious fenced yard and deck, perfect for relaxing or entertaining, along with two storage sheds-one with concrete floor for added convenience. Roof shingles were just installed approximately 5 years ago. With some work and vision, this property offers an excellent opportunity to build equity and create a home tailored to your style. Bring your ideas and discover the possibilities! Property is being sold under POA and is "as is."

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

Closing Costs

Mortgage Amount
$247,920
Land Transfer Taxes$3,124
Legal Fees (Est.)
$
Total cash required for closing$66,604

Total Monthly Obligation

$1,868/mo
Mortgage $1,250
Monthly Loss $1,539
Principal$329
Interest$921
Property Tax$243
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.0%50
Cash-on-Cash
5.3%23
5-Year IRR
20.1%92
10-Year IRR
18.9%
Returns Index
56.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
47/ 100
Poor•Caution

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$28,800/yr
NOI
$18,507/yr
Net Cash Flow
$292/mo
Cash Margin
12.2%36
Cash Flow Index
36.2/ 100
Risk Profile
Weight: 20%
DSCR
1.2348
LTV Ratio
80.0%18
Vacancy Buffer
5.0 mo84
Risk Index
50.1/ 100

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

Comparables

Properties near 31 Wright 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.