224 Dundas Street W, Greater Napanee

$559,900
224 Dundas Street W

$559,900

New
29d
DetachedBungalow

224 Dundas Street W, Greater Napanee

Total Monthly Obligation $2,925

Beds
4
Baths
3
Park
3
Sqft
1100-1500
DOM
29d
Score
21
Yield
5.6%
Cash on Cash
-0.3%
Cap Rate
4.5%
5Y IRR
15.3%
10Y IRR
14.4%
Property Type-Detached
MLS® Number-X13824784
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-55 × 132 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$3,492.68 (2026)
Parking-4 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Proalliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Talk to Alicia
Neighbourhood-58 - Greater Napanee
Title-Residential Freehold

No agent assigned

Welcome to 224 Dundas Street West in Napanee! This well-maintained brick bungalow offering 3+1 bedrooms, 2.5 bathrooms and a comfortable, functional layout in a great location close to amenities. The carpet-free main floor has seen extensive updates since 2022, including new flooring throughout with a mix of laminate, luxury vinyl tile and ceramic tile, fresh paint, a completely renovated kitchen with a peninsula, quartz counters and pantry as well as 2 completely renovated bathrooms. Several important improvements have also been taken care of, including newer windows, roof and a high-efficiency natural gas furnace. Downstairs adds even more usable space with a rec room, fourth bedroom, 2-piece en-suite, workshop and plenty of storage. Whether you need extra space for family, hobbies or projects, the lower level offers a ton of flexibility. Outside, there's just as much to enjoy. A welcoming front porch provides a great spot to sit and unwind, while the huge back deck offers plenty of room for outdoor dining,entertaining and relaxing. The nice-sized yard gives you room to enjoy the outdoors, including 2 sheds for all your garden tools and ample parking makes everyday life and hosting guests easy. This beautiful bungalow is ready to enjoy! Don't forget to checkout the 3D Tour

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

Closing Costs

Mortgage Amount
$447,920
Land Transfer Taxes$7,673
Legal Fees (Est.)
$
Total cash required for closing$121,153

Total Monthly Obligation

$2,925/mo
Mortgage $2,258
Monthly Loss $2,330
Principal$594
Interest$1,664
Property Tax$291
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.1%43
10-Year IRR
11.4%
Returns Index
22.6/ 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
$31,200/yr
NOI
$20,087/yr
Net Cash Flow
-$585/mo
Cash Margin
-22.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
28.4/ 100

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

Comparables

Properties near 224 Dundas Street W

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.