10 Golf Side Lane, Brockville

$599,900
10 Golf Side Lane

$599,900

New
2d
Att/Row/TownhouseBungalow

10 Golf Side Lane, Brockville

Total Monthly Obligation $3,157

Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
2d
Score
20
Yield
5.3%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Att/Row/Townhouse
MLS® Number-X14102878
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25.5 × 129.53 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,344 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-30 days
Neighbourhood-810 - Brockville
Title-Residential Freehold

No agent assigned

Only 13 years old and still looking like new, this development of 9 homes known as the "Golf Side Villas" abuts the Brockville Country Club and is ideally located within walking distance to downtown shops, restaurants, Arts Centre, grocery store, St Lawrence River, parklands and walking paths. Enjoy the carefree lifestyle that comes with living on a private lane where for a modest yearly fee the grass is cut, driveways ploughed and entries shovelled to your door. The design of this 2 bed, 2 bath townhome features sloped interior garage floor with no step interior entry to the foyer of the home and wide doorframes. The front hall closet has an optional laundry hook up if main level laundry is preferred. The current owner completed many recent upgrades a few of which are quartz countertops, new pantry, sink and backsplash in the kitchen, new beverage centre, stove hood fan, refrigerator, dishwasher, washer and dryer (1 year old), new granite vanity countertop and sink in bath along with new mirrors, fixtures and lighting. The open plan allows for great entertaining with sliding doors to the expansive back deck with views of the chipping green and practice range. For golf enthusiasts, you can walk to the course with your golf bag over your shoulder. The lower level has a second bedroom and bath with family room, a great place for visiting family and friends. Oversized windows bring in plenty of natural light. Hobbyists will enjoy the large workshop/utility room which completes the lower level. With approximately 2000 sq ft of living space, this is a perfect design for retirees who like to travel or a couple looking for a worry free living. Don't delay, book your private showing soon. The Seller can accommodate a quick closing.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,157/mo
Mortgage $2,420
Monthly Loss $2,520
Principal$637
Interest$1,783
Property Tax$362
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,800/yr
NOI
$19,776/yr
Net Cash Flow
-$772/mo
Cash Margin
-29.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.1/ 100

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

Comparables

Properties near 10 Golf Side Lane

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.