187 Dana Street, Brockville

$450,000
187 Dana Street

$450,000

New
3d
Semi-Detached 2-Storey

187 Dana Street, Brockville

Total Monthly Obligation $2,472

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
3d
Score
27
Yield
7.0%
Cash on Cash
5.1%
Cap Rate
5.7%
5Y IRR
19.6%
10Y IRR
18.0%
Property Type-Semi-Detached
MLS® Number-X14099214
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-35 × 110 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-31-50
Taxes-$3,379.32 (2026)
Parking-3 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-MODERN BROCK GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick Veneer
Roof-Metal
Foundation-Concrete Block, Poured Concrete
Sewer-Sewer
Possession-Quick possession preferred.
Neighbourhood-810 - Brockville
Title-Residential Freehold

No agent assigned

Welcome to 187 Dana Street a modern updated all brick 3-bed home in Brockville's north end! This property is the last house on Dana Street before it turns into Beley. Ideally located for growing families, it is within easy walking distance of local schools and neighborhood parks. The main level features a open flow and cohesive layout where the kitchen, dining room, and living room are all open to each other. The heart of this space is a spectacular white kitchen updated in 2018, boasting beautiful quartz countertops, undercabinet lighting, and premium luxury vinyl plank flooring plus four upgraded included appliances. The kitchen includes space for dining with sliding doors leading directly to a spacious deck with modern railing and a mechanical awning for morning sun. While designated as a dining area, it is currently utilized as a seamless, versatile extension of the living room adorned with gorgeous hardwood flooring and three large windows that provide natural light all day long. The main floor 2-pce bath (updated 2018) provides excellent privacy, accessed from the hallway apart from the main living areas. Upstairs, the home offers three bedrooms with a generous primary which connects to the main 5 pce bathroom serving as a private retreat, boasting a large double sink vanity, a walk-in shower with glass door, and a luxurious Jacuzzi tub. Downstairs, you will find a finished basement providing great additional square footage with versatile space for recreation, a home office, or a home gym. Outside, the deck overlooks an incredible, fully fenced yard with a premium wood privacy fence (completed in 2024/2026) wrapping around an expansive level lot. This outdoor oasis features incredible landscaping/easy-care gardens (2025-2026) providing even more privacy in years to come - making it the ultimate safe zone for kids and pets. The driveway allows for 2 cars side-by-side and the upgraded textured metal roof was just installed. This one won't last long - come see!

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

Closing Costs

Mortgage Amount
$360,000
Land Transfer Taxes$5,475
Legal Fees (Est.)
$
Total cash required for closing$96,975

Total Monthly Obligation

$2,472/mo
Mortgage $1,815
Monthly Loss $1,994
Principal$478
Interest$1,338
Property Tax$282
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.5%5
5-Year IRR
14.6%68
10-Year IRR
14.3%
Returns Index
35.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$31,356/yr
NOI
$20,341/yr
Net Cash Flow
-$120/mo
Cash Margin
-4.6%2
Cash Flow Index
1.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9322
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
35.5/ 100

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

Comparables

Properties near 187 Dana 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.