25 Linden Lane, Belleville

$598,900
25 Linden Lane

$598,900

New
29d
DetachedBungalow

25 Linden Lane, Belleville

Total Monthly Obligation $3,232

Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
29d
Score
21
Yield
5.7%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-X13823900
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-50.85 × 101.71 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$5,293.12 (2025)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained 3-bedroom brick bungalow in Belleville's desirable Stanley Park neighbourhood. This move-in-ready home features a bright and spacious main level with vaulted ceilings, hardwood flooring throughout the living and dining areas, and a large kitchen complete with oak cabinetry, quartz countertops, double sink, breakfast bar, pantry with pullouts, and patio doors providing direct access to the backyard deck. The primary bedroom offers a 3-piece ensuite, while two additional bedrooms, a second 3-piece bathroom ,and convenient main-floor laundry complete the level. Recent upgrades include brand-new carpeting, brand-new blinds, fresh paint, and upgraded lighting throughout. Step outside to a professionally landscaped property with attractive interlocking accents and a private backyard featuring a deck, perfect for relaxing or entertaining. The unspoiled basement with a rough-in for a bathroom offers plenty of potential to create additional living space to suit your needs. Ideally located close to schools, parks, shopping, public transit, and everyday amenities, and just minutes from Bay View Mall and the Bay of Quinte. An excellent opportunity for families, downsizers, or anyone looking for a well-cared-for bungalow in one of Belleville's sought-after neighbourhoods.

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

Closing Costs

Mortgage Amount
$479,120
Land Transfer Taxes$8,453
Legal Fees (Est.)
$
Total cash required for closing$129,733

Total Monthly Obligation

$3,232/mo
Mortgage $2,416
Monthly Loss $2,596
Principal$636
Interest$1,780
Property Tax$441
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.8%41
10-Year IRR
11.2%
Returns Index
21.5/ 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
$34,200/yr
NOI
$20,987/yr
Net Cash Flow
-$667/mo
Cash Margin
-23.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
26.1/ 100

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

Comparables

Properties near 25 Linden Lane

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.