4530 Kilkenny Road, Elizabethtown-Kitley

$449,900
4530 Kilkenny Road

$449,900

New
35d
DetachedBungalow

4530 Kilkenny Road, Elizabethtown-Kitley

Total Monthly Obligation $2,371

Beds
4
Baths
1
Park
4
Sqft
1100-1500
DOM
35d
Score
30
Yield
7.1%
Cash on Cash
6.8%
Cap Rate
6.0%
5Y IRR
21.0%
10Y IRR
19.1%
Property Type-Detached
MLS® Number-X13802304
Beds-4
Bathrooms-1
Size-1100-1500 sqft
Lot Size-100 × 199 ft
Listed on site-Sep 18, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,177 (2025)
Parking-5 - Carport
Basement-Full, Finished
Heating-Baseboard (Electric)
Brokerage-RE/MAX HOMETOWN REALTY INC
Cooling-None
Laundry-No
Fireplace-Freestanding, Family Room, Living Room, Fireplace Insert, Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-TBD
Neighbourhood-811 - Elizabethtown Kitley (Old Kitley) Twp
Title-Residential Freehold

No agent assigned

Welcome to country living just minutes from Brockville! This meticulously cared-for 3+1 bedroom brick bungalow offers space, comfort and convenience on a beautiful, private property. The bright main level features an inviting kitchen with oak cabinetry and dining area, spacious living room with natural gas fireplace insert, stone surround and wood mantel, three generously sized bedrooms, and an updated 4-piece bathroom. Large windows provide an abundance of natural light throughout. Dining room and living room are original hardwood floors. The open staircase off the kitchen leads to the finished lower level and offers a spacious family room with freestanding natural gas fireplace, fourth bedroom, laundry area and a large workroom/storage area. There is also space with potential for a second bathroom. Embrace the outdoors from the lovely deck behind the house and with a large backyard, there is plenty of room to relax, entertain and for kids to play. Additional features include a beautiful enclosed sunroom, carport and sealed paved private driveway. A perfect opportunity for first-time home buyers, young families (school bus route for Lyn School/Brockville Schools) or those looking to downsize without giving up space. This property offers the ideal blend of low-maintenance living and a peaceful country setting, while being just minutes from Brockville and all the amenities the city has to offer. Enjoy the best of both worlds - space, privacy and tranquility without sacrificing convenience. Move-in ready and lovingly maintained!

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,371/mo
Mortgage $1,815
Monthly Loss $1,894
Principal$478
Interest$1,337
Property Tax$181
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%36
Cash-on-Cash
0.2%8
5-Year IRR
15.8%76
10-Year IRR
15.3%
Returns Index
40.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
30/ 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
$21,943/yr
Net Cash Flow
$14/mo
Cash Margin
0.5%5
Cash Flow Index
5.2/ 100
Risk Profile
Weight: 20%
DSCR
1.0127
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
38.2/ 100

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

Comparables

Properties near 4530 Kilkenny Road

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.