49 Barnhart Drive, South Stormont

$570,000
49 Barnhart Drive

$570,000

New
52d
DetachedBungalow-Raised

49 Barnhart Drive, South Stormont

Total Monthly Obligation $2,921

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
52d
Score
22
Yield
5.7%
Cash on Cash
0.7%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.1%
Property Type-Detached
MLS® Number-X13732300
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-60.04 × 100.06 ft
Listed on site-Sep 1, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$2,956 (2025)
Parking-4 - None
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-WHEELER SMART CHOICE REALTY BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-714 - Long Sault
Title-Residential Freehold

No agent assigned

Welcome to the home your family has been waiting for! This beautiful property is nestled in a fantastic area and offers the space, comfort, and versatility your family needs. Step inside to a spacious living area filled with natural light from the large, bright windows. That same inviting feeling continues into the kitchen and dining areas, creating a warm and welcoming space for everyday family life and entertaining. The main floor features three generously sized bedrooms and a full bathroom. Each bedroom offers plenty of natural light and comfortable living space, making this a wonderful layout for a growing family. Downstairs, the possibilities continue with a spacious living area and a dedicated office space. Whether you need a home office, family room, hobby area, or additional space for the kids, the basement offers plenty of flexibility to suit your needs. Located in a great area and offering plenty of space for the whole family, this home is one you won't want to miss. Located by the St Lawrence river, with a park near by, pickleball courts and of course private living spaces. Come see for yourself and discover everything this property has to offer!

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

Closing Costs

Mortgage Amount
$456,000
Land Transfer Taxes$7,875
Legal Fees (Est.)
$
Total cash required for closing$123,375

Total Monthly Obligation

$2,921/mo
Mortgage $2,299
Monthly Loss $2,316
Principal$605
Interest$1,694
Property Tax$246
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.8%2
5-Year IRR
11.8%49
10-Year IRR
12.0%
Returns Index
25.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$32,400/yr
NOI
$21,704/yr
Net Cash Flow
-$491/mo
Cash Margin
-18.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
29.1/ 100

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

Comparables

Properties near 49 Barnhart 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.