106 Donald Street, Greater Napanee

$549,000
106 Donald Street

$549,000

New
29d
Detached1 1/2 Storey

106 Donald Street, Greater Napanee

Total Monthly Obligation $2,911

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
29d
Score
24
Yield
6.2%
Cash on Cash
2.2%
Cap Rate
5.1%
5Y IRR
17.3%
10Y IRR
16.1%
Property Type-Detached
MLS® Number-X13822706
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-128.04 × 66.11 ft
Listed on site-Sep 24, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$3,857.34 (2026)
Parking-6 - Built-In
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-EXIT REALTY ACCELERATION REAL ESTATE, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Metal
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-58 - Greater Napanee
Title-Residential Freehold

No agent assigned

Charming 3 + 1 Bedroom Home with Timeless Character & Modern Upgrades! Timeless charm meets rock-solid durability in this stunning 3-bedroom, 2-bathroom all-brick home. Perfect for those who appreciate classic craftsmanship but demand modern peace of mind, this property seamlessly blends original architectural features with premium structural updates. Key Features You'll Love: Built to Last: Enjoy the ultimate worry-free exterior featuring classic, low-maintenance all-brick construction paired with a premium, long-lasting steel roof. Character & Charm: Step inside to discover beautiful original features that give this home its unique personality and warm, welcoming ambiance. Modern Comforts: Complemented by thoughtful upgrades throughout, ensuring all the conveniences of modern living are already taken care of. Space for Everyone: A spacious and functional layout boasting 3 comfortable bedrooms and 2 full bathrooms, offering plenty of room for family, guests, or a dedicated home office. Whether you are enjoying the character-filled interior or relaxing knowing the major structural components are built to endure, this home is a rare find that truly offers the best of both worlds. Don't miss out on this charming, turn-key property.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$2,911/mo
Mortgage $2,215
Monthly Loss $2,328
Principal$583
Interest$1,632
Property Tax$321
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
12.9%57
10-Year IRR
12.9%
Returns Index
29.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$34,176/yr
NOI
$22,401/yr
Net Cash Flow
-$348/mo
Cash Margin
-12.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
30.0/ 100

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

Comparables

Properties near 106 Donald Street

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.