50 Mackenzie John Crescent, Brighton

$543,275
50 Mackenzie John Crescent

$543,275

New
29d
Semi-Detached Bungalow

50 Mackenzie John Crescent, Brighton

Total Monthly Obligation $2,566

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
29d
Score
30
Yield
6.4%
Cash on Cash
6.3%
Cap Rate
5.9%
5Y IRR
20.6%
10Y IRR
18.8%
Property Type-Semi-Detached
MLS® Number-X13823326
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-32 × 112 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Semi-Detached
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-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Brighton
Title-Residential Freehold

No agent assigned

McDonald Homes is pleased to announce new quality semi-detached homes with competitive Phase 1 pricing here at Brighton Meadows! This Merlin model is a 1,399 sq ft 2 bedroom, 2 bath semi detached home featuring high quality laminate or luxury vinyl plank flooring, custom kitchen with peninsula, pantry and walkout to back deck, primary bedroom with ensuite and double closets, main floor laundry, and vaulted ceiling in great room. Economical forced air gas, central air, and an HRV for healthy living. These turn key houses come with an attached single car garage with inside entry and sodded yard plus 7 year Tarion Warranty. Experience life in Brighton with weekly 'Music in the Park', plus its walkable small town core with local arts centres, coffee shops, and more. There's something for everyone with hockey rinks, curling rinks, tennis courts, pickle ball courts, YMCA, rec centre, boat launches, fishing, all within walking and cycling distance. Less than five minutes from Brighton Meadows is the famous Presquile Park with camping, bird watching, cross country skiing, gorgeous sandy beaches and renowned kite boarding. There are also two golf courses and Prince Edward County within 10 mins from your front door. Commuting back to the west is easy as it's less than an hour to Oshawa's Go station and twenty minutes to the VIA in Cobourg. See the rest but get the best - Brighton Meadows! Customization is possible. (This home is not yet started and pictures are of another home.)

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

Closing Costs

Mortgage Amount
$434,620
Land Transfer Taxes$7,341
Legal Fees (Est.)
$
Total cash required for closing$117,496

Total Monthly Obligation

$2,566/mo
Mortgage $2,191
Monthly Loss $1,990
Principal$577
Interest$1,615
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
0.4%8
5-Year IRR
16.0%77
10-Year IRR
15.3%
Returns Index
41.4/ 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
$34,800/yr
NOI
$26,820/yr
Net Cash Flow
$44/mo
Cash Margin
1.5%6
Cash Flow Index
6.3/ 100
Risk Profile
Weight: 20%
DSCR
1.0228
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
36.7/ 100

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

Comparables

Properties near 50 Mackenzie John 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.