123 Farrington Crescent, Prince Edward County

$530,000
123 Farrington Crescent

$530,000

New
30d
Att/Row/TownhouseBungalow

123 Farrington Crescent, Prince Edward County

Total Monthly Obligation $2,513

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
30d
Score
21
Yield
4.8%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Att/Row/Townhouse
MLS® Number-X13818248
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-119 × 96 ft
Listed on site-Sep 23, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-New
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

Simplify your life without sacrificing comfort. This brand-new, exterior-unit freehold (no condo fees) townhouse by McDonald Homes offers the ideal layout for downsizers seeking an easy, low-maintenance lifestyle. Enjoy the convenience of main-floor living with a bright, open-concept design, a handy breakfast bar, and a primary bedroom featuring a walk-in closet and private ensuite. Say goodbye to weekend fixer-upper projects-this home is completely turnkey, featuring durable 130MPH shingles, high-efficiency systems, and a seven year TARION warranty for total peace of mind. The full unfinished basement provides excellent, easily accessible storage for family heirlooms and seasonal items. Best of all, you can leave the car in the garage! Enjoy an active, independent retirement just steps from downtown restaurants, boutiques, shopping, the Millennium Trail, and local wineries and breweries.

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

Closing Costs

Mortgage Amount
$424,000
Land Transfer Taxes$7,075
Legal Fees (Est.)
$
Total cash required for closing$114,575

Total Monthly Obligation

$2,513/mo
Mortgage $2,138
Monthly Loss $1,950
Principal$563
Interest$1,575
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
10.9%
Returns Index
20.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
-$615/mo
Cash Margin
-29.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
31.5/ 100

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

Comparables

Properties near 123 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.