145 Leland Drive, Belleville

$499,900
145 Leland Drive

$499,900

New
28d
DetachedBacksplit 3

145 Leland Drive, Belleville

Total Monthly Obligation $2,738

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
28d
Score
22
Yield
6.1%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Detached
MLS® Number-X13830634
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-88.69 × 138.94 ft
Listed on site-Sep 25, 2026
Style-Backsplit 3
Building Type-Detached
Age-51-99
Taxes-$4,162.14 (2026)
Parking-5 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Proalliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Set on a corner lot in Belleville, 145 Leland Drive offers three bedrooms, two bathrooms and a flexible four-level layout. Two driveways-including one off Keller Drive-provide convenient access and parking, while the garage offers both inside and outside entry.The separate dining room creates a welcoming setting for meals and gatherings. A second living room on the main floor adds valuable flexibility for relaxing, entertaining or working from home. Outdoors, enjoy a cozy front porch, a great patio and direct access to the backyard from the rear door.Practical features include vinyl windows, a generator plug, and a furnace, air conditioning system and roof updated in 2015.Within approximately 2 km are Quinte Ballet School of Canada, Sir James Whitney School for the Deaf, Sir MacKenzie Bowell School and Park, and downtown Belleville. Belleville General Hospital, Highway 401, Loyalist College and the Bay of Quinte are also nearby, with Prince Edward County easily reached across the Bay Bridge.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,738/mo
Mortgage $2,016
Monthly Loss $2,208
Principal$531
Interest$1,486
Property Tax$347
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.8%49
10-Year IRR
12.1%
Returns Index
25.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$30,600/yr
NOI
$18,878/yr
Net Cash Flow
-$443/mo
Cash Margin
-17.4%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
30.4/ 100

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

Comparables

Properties near 145 Leland 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.