137 Bellwood Drive, Cornwall

$424,900
137 Bellwood Drive

$424,900

New
29d
Semi-Detached Bungalow-Raised

137 Bellwood Drive, Cornwall

Total Monthly Obligation $2,430

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
29d
Score
24
Yield
6.8%
Cash on Cash
3.1%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Semi-Detached
MLS® Number-X13824206
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-28.97 × 134 ft
Listed on site-Sep 24, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Age-6-15
Taxes-$4,088 (2025)
Parking-2 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-CAMERON REAL ESTATE BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Tenant has given notice and is moving
Neighbourhood-717 - Cornwall
Title-Residential Freehold

No agent assigned

2+1 BEDROOM SEMI-DETACHED HOME WITH 2 FULL BATHS - Affordable and worry-free living in a popular north-end location! This 2016 semi-detached home is well cared for and offers a practical, comfortable floor plan. The main level is bright and open, with a welcoming living room that flows into a large eat-in kitchen - ideal for both daily life and hosting friends and family. The primary bedroom is a true retreat with direct access to the rear deck through patio doors. The lower level is fully finished and adds fantastic extra space: a large rec room, a third bedroom, a 4-piece bath with laundry, plus a separate utility/storage room. Ready to move in and available for January 2027. A great fit for first-time buyers, those looking to downsize, or anyone seeking great value without the maintenance. Seller requires SPIS signed & submitted with all offer(s) and 1 full business days irrevocable to review any/all offer(s).

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

Closing Costs

Mortgage Amount
$339,920
Land Transfer Taxes$4,973
Legal Fees (Est.)
$
Total cash required for closing$91,453

Total Monthly Obligation

$2,430/mo
Mortgage $1,714
Monthly Loss $1,979
Principal$451
Interest$1,263
Property Tax$341
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
13.0%57
10-Year IRR
13.0%
Returns Index
29.7/ 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
$28,800/yr
NOI
$17,332/yr
Net Cash Flow
-$270/mo
Cash Margin
-11.2%1
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
34.1/ 100

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

Comparables

Properties near 137 Bellwood Drive

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.