92 Maple Drive, Belleville

$539,900
92 Maple Drive

$539,900

Price Change
24d
DetachedBungalow-Raised

92 Maple Drive, Belleville

Total Monthly Obligation $2,928

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
24d
Score
23
Yield
6.3%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Detached
MLS® Number-X13840698
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-61.21 × 100 ft
Listed on site-Sep 29, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$4,507.27 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REVEL Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Welcome to 92 Maple Drive! This bright and inviting raised bungalow is tucked away on a quiet street in an established neighbourhood. Offering 3 bedrooms and 2 full bathrooms, this home provides a comfortable and versatile layout for everyday living and entertaining. At the heart of the home is the updated, spacious kitchen, featuring an open layout, ample counter and cabinet space, and an easy flow into the main living areas. The finished lower level extends the living space with a large, bright recreation room, third bedroom and second full bathroom, providing an ideal setup for guests, a home office or additional family space. Outside, enjoy a large fenced yard surrounded by mature trees, offering plenty of room to entertain, garden, play or simply unwind. An attached garage and ample driveway parking provide additional space for vehicles and storage. Close to schools, parks, shopping and amenities, this home combines comfortable living with everyday convenience in a peaceful neighbourhood setting.

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

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$2,928/mo
Mortgage $2,178
Monthly Loss $2,355
Principal$573
Interest$1,605
Property Tax$376
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
12.6%54
10-Year IRR
12.6%
Returns Index
28.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$33,900/yr
NOI
$21,503/yr
Net Cash Flow
-$386/mo
Cash Margin
-13.7%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
29.6/ 100

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

Comparables

Properties near 92 Maple 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.