195 Maclellan Avenue, Quinte West

$575,000
195 Maclellan Avenue

$575,000

New
29d
Detached1 1/2 Storey

195 Maclellan Avenue, Quinte West

Total Monthly Obligation $3,009

HausQ Valuation Report
Beds
3
Baths
2
Park
8
Sqft
1100-1500
DOM
29d
Score
20
Yield
5.2%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Detached
MLS® Number-X13822338
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-90.3 × 130.46 ft
Listed on site-Sep 24, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$3,770 (2025)
Parking-9 - Detached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal LePage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle, Membrane
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Trenton Ward
Title-Residential Freehold

No agent assigned

Nestled on a large city lot with new perennial gardens and mature trees, this charming century home is located on a quiet dead end street in the desirable west end of Trenton. Over the past 5 years the house has been thoughtfully restored maintaining the original baseboards, doors and hardwood floors. Complete kitchen remodel in 2024 including new appliances and copper sink, new windows, exterior door in mud room, gas furnace in 2021, central air 2024, fireplace (electric) 2023, both bathrooms remodelled (upstairs bath with claw foot tub & gold fixtures), 200 amp breaker panel plus exterior of house and garage painted in 2025. Full unfinished basement (concrete foundation) with walk up , parking for 8 vehicles in the paved driveway. So many more updates --- this home is a must see!

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$3,009/mo
Mortgage $2,319
Monthly Loss $2,398
Principal$610
Interest$1,709
Property Tax$314
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.7%34
10-Year IRR
10.4%
Returns Index
17.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,796/yr
NOI
$18,546/yr
Net Cash Flow
-$774/mo
Cash Margin
-31.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.0/ 100

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

Comparables

Properties near 195 Maclellan Avenue

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.