136 Moira Street E, Belleville

$363,000
136 Moira Street E

$363,000

New
2d
Detached2-Storey

136 Moira Street E, Belleville

Total Monthly Obligation $2,091

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
2d
Score
41
Yield
8.6%
Cash on Cash
11.7%
Cap Rate
7.1%
5Y IRR
25.0%
10Y IRR
22.5%
Property Type-Detached
MLS® Number-X14102850
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-119.5 ft (front)
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$3,025.16 (2026)
Parking-3 - Carport
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Quinte John Barry Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stone
Roof-Shingles
Foundation-Stone
Sewer-Sewer
Possession-Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Imagine your family settling into a home with room to grow, a spacious backyard to enjoy, and the Moira River and scenic walking trail just across the road! This updated 2 storey home offers 4 bedrooms, 2 baths, and plenty of space for the whole family. Situated on an oversized lot with a large backyard, there is ample room for outdoor activities, gardening, and entertaining. Enjoy the convenience of main-floor laundry and direct access from the kitchen to the back deck, perfect for relaxing or hosting family and friends. A wonderful opportunity to enjoy comfortable family living! Roof 2017, Furnace and A/C 2019

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

Closing Costs

Mortgage Amount
$290,400
Land Transfer Taxes$3,920
Legal Fees (Est.)
$
Total cash required for closing$78,020

Total Monthly Obligation

$2,091/mo
Mortgage $1,464
Monthly Loss $1,706
Principal$385
Interest$1,079
Property Tax$252
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.7%46
Cash-on-Cash
3.8%18
5-Year IRR
18.9%89
10-Year IRR
17.9%
Returns Index
51.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
41/ 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
$31,200/yr
NOI
$20,555/yr
Net Cash Flow
$249/mo
Cash Margin
9.6%25
Cash Flow Index
25.2/ 100
Risk Profile
Weight: 20%
DSCR
1.1742
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
45.7/ 100

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

Comparables

Properties near 136 Moira Street E

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.