146 Doctor Agnes Craine Drive, Smiths Falls

$369,153
146 Doctor Agnes Craine Drive

$369,153

New
3d
Att/Row/TownhouseBungalow

146 Doctor Agnes Craine Drive, Smiths Falls

Total Monthly Obligation $1,864

Beds
2
Baths
1
Park
1
Sqft
700-1100
DOM
3d
Score
43
Yield
7.6%
Cash on Cash
11.3%
Cap Rate
7.0%
5Y IRR
24.7%
10Y IRR
22.3%
Property Type-Att/Row/Townhouse
MLS® Number-X14099732
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-5.5 × 30 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Parking-1 - None
Basement-Unfinished
Heating-Heat Pump (Electric)
Brokerage-PMA BRETHOUR REAL ESTATE CORPORATION INC
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick Veneer, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-901 - Smiths Falls
Title-Residential Freehold

No agent assigned

Discover the ELDORA, a desirable bungalow townhome by Park View Homes, offering 864 sq.ft. of finished living space, 2 bedrooms, and 1 bathroom. This ENERGY STAR-certified home combines practical design, modern comfort, and energy efficiency.The bright, open-concept main floor features a welcoming living and dining area and a stylish kitchen with an upgraded peninsula, providing additional workspace and a convenient spot for casual dining or entertaining. The primary bedroom includes a walk-in closet for added storage and comfort.The unfinished walkout basement offers excellent potential to expand your living space with a future recreation room, additional bedroom or home office, and full bathroom. Whether you need room for guests, hobbies, or a growing family, the possibilities are yours to explore.Built for superior comfort and efficiency, this home features triple-glazed windows and high-level airtightness, helping maintain year-round comfort while reducing energy consumption. A heat pump and A/C (rental) provide added comfort, and a kitchen appliance purchase voucher is included. Located just minutes from shopping, schools, and parks, this home offers convenience within a growing, family-friendly community. Brand new with no renovations or surprises, this home will be backed with a full Tarion warranty for peace of mind. HST rebate available subject to eligibility. Built by Park View Homes, local quality you can trust. This is more than a home; it's a rare opportunity to own a beautifully finished, energy-efficient property offering exceptional value. Photos are from an existing property and may have digitially added furnishings. Taxes have yet to be assessed.

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

Closing Costs

Mortgage Amount
$295,322
Land Transfer Taxes$4,012
Legal Fees (Est.)
$
Total cash required for closing$79,343

Total Monthly Obligation

$1,864/mo
Mortgage $1,489
Monthly Loss $1,472
Principal$392
Interest$1,097
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.7%46
Cash-on-Cash
3.8%17
5-Year IRR
18.7%88
10-Year IRR
17.6%
Returns Index
51.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
43/ 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
$28,200/yr
NOI
$20,880/yr
Net Cash Flow
$251/mo
Cash Margin
10.7%30
Cash Flow Index
29.6/ 100
Risk Profile
Weight: 20%
DSCR
1.1742
LTV Ratio
80.0%18
Vacancy Buffer
5.0 mo84
Risk Index
48.0/ 100

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

Comparables

Properties near 146 Doctor Agnes Craine Drive

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.