125 Villeneuve Drive, Prince Edward County

$1,899,900
125 Villeneuve Drive

$1,899,900

Extension
71d
Detached2-Storey

125 Villeneuve Drive, Prince Edward County

Total Monthly Obligation $8,752

Beds
4
Baths
3
Park
6
Sqft
3500-5000
DOM
71d
Score
15
Yield
3.2%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-X13670498
Beds-4
Bathrooms-3
Size-3500-5000 sqft
Lot Size-63.02 × 184.16 ft
Listed on site-Aug 13, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,559.7 (2026)
Parking-9 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Re/Max Quinte Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-After October 31, 2026
Neighbourhood-Picton
Title-Residential Freehold

No agent assigned

Experience waterfront living at its finest with the ONLY boathouse and direct water access in the development. Set on one of eight exclusive waterfront lots in the prestigious Port Picton community, this newly built luxury residence offers unobstructed views over Picton Harbour. Designed with an open-concept layout, the home includes soaring ceilings, a chef's kitchen with premium appliances, and a spacious living area suited for both everyday living and entertaining. The primary suite offers a walk-in closet, spa-inspired ensuite, and direct access to a private deck with panoramic water views. With four bedrooms, three bathrooms, a three-car garage, and a full unfinished basement with 9 ft ceilings ready for customization, the property provides flexibility for family living or hosting guests. Outdoor spaces are equally well considered, with a large deck and screened-in section ideal for dining or quiet evenings by the water, along with direct waterfront access enhanced by the exclusive boathouse. From mornings on the dock to evenings overlooking the harbour, the setting captures the Prince Edward County waterfront lifestyle, complete with membership to the Claramount Club, offering access to two restaurants, an on-site bakery and coffee shop, fitness centre, indoor pool, tennis courts, and a newly completed boardwalk connecting directly into Picton. An exceptional offering in this one-of-a-kind community, which cannot be replicated.

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

Closing Costs

Mortgage Amount
$1,519,920
Land Transfer Taxes$34,473
Legal Fees (Est.)
$
Total cash required for closing$415,953

Total Monthly Obligation

$8,752/mo
Mortgage $7,664
Monthly Loss $6,735
Principal$2,017
Interest$5,647
Property Tax$713
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.7%13
10-Year IRR
7.2%
Returns Index
8.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$60,000/yr
NOI
$40,940/yr
Net Cash Flow
-$4,252/mo
Cash Margin
-85.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
13.4/ 100

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

Comparables

Properties near 125 Villeneuve 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.