121 Farrington Crescent, Prince Edward County

$499,900
121 Farrington Crescent

$499,900

New
32d
Att/Row/TownhouseBungalow

121 Farrington Crescent, Prince Edward County

Total Monthly Obligation $2,391

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
32d
Score
22
Yield
5.1%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.7%
10Y IRR
14.7%
Property Type-Att/Row/Townhouse
MLS® Number-X13808250
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-119 × 96 ft
Listed on site-Sep 21, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Proalliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Picton Ward
Title-Residential Freehold

No agent assigned

Ready to trade heavy yard work for a relaxed, independent retirement? This beautiful, brand-new freehold townhouse by McDonald Homes is the ultimate solution for downsizers. Because it's a freehold property, there are zero condo fees, giving you full control over your monthly retirement budget. The thoughtful layout prioritizes main-floor living with a fluid, open-concept design, a convenient breakfast bar, and a primary bedroom featuring its own ensuite and walk-in closet. Everything is completely brand-new and turnkey-built with heavy-duty 130MPH shingles, high-efficiency systems, and backed by a 7-year TARION warranty so you can live worry-free. Need room for your keepsakes? The full unfinished basement provides plenty of easily accessible storage for family treasures. Leave the car at home and walk to everything you need, from downtown shopping and restaurants to the Millennium Trail, local breweries, and wineries.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,391/mo
Mortgage $2,016
Monthly Loss $1,861
Principal$531
Interest$1,486
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.2%44
10-Year IRR
11.5%
Returns Index
23.2/ 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
$25,308/yr
NOI
$18,277/yr
Net Cash Flow
-$493/mo
Cash Margin
-23.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
33.2/ 100

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

Comparables

Properties near 121 Farrington Crescent

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.