12615 County 28 Road, South Dundas

$299,900
12615 County 28 Road

$299,900

New
22d
DetachedBungalow

12615 County 28 Road, South Dundas

Total Monthly Obligation $1,778

Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
22d
Score
26
Yield
7.2%
Cash on Cash
5.2%
Cap Rate
5.7%
5Y IRR
19.8%
10Y IRR
18.1%
Property Type-Detached
MLS® Number-X13851398
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-81 × 473 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$2,325 (2025)
Parking-3 - None
Basement-Unfinished, Separate Entrance
Heating-Heat Pump (Propane)
Brokerage-SUTTON GROUP - OTTAWA REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick Front, Vinyl Siding
Roof-Metal
Foundation-Block
Sewer-Septic
Possession-Flexible
Neighbourhood-704 - South Dundas (Williamsburgh) Twp
Title-Residential Freehold

No agent assigned

Bring your vision to 12615 County Road 28 in Williamsburg. This bungalow sits on a deep 81 x 473 ft lot, close to an acre of land in the heart of South Dundas, with room for gardens, a workshop, or simply real breathing room from the neighbours.Inside, the home offers four bedrooms and two full bathrooms across 1,373 sq ft above grade, all on one level. The kitchen is a great size, with a breakfast nook for casual meals and a door straight out to the side deck for morning coffee and summer barbecues. The great room combines living and dining in one open space, ideal for family dinners and hosting holidays. The primary bedroom has its own ensuite, and a second full bathroom serves the other three bedrooms.Downstairs, the unfinished basement is a true blank canvas, ready to become a rec room, gym, or storage, finished exactly the way you want it.Let's be upfront: this home needs a heavy renovation. It is a true handyman special for the buyer who can see past today's condition and picture what it could become, and the sellers are leaving behind some flooring materials to give you a head start. Contractors, renovators, investors, and buyers ready to put in serious sweat equity will find a solid starting point here, with the land and the location already in place.The property is serviced by a private well and septic system. Daily life stays easy, just off Highway 31 for a direct route north toward Ottawa, close to County Road 2, and about 10 minutes from Morrisburg's shops, groceries, schools, and the St. Lawrence River waterfront.Country living at its finest, with land, space, and potential that rarely come together at this level. Book your showing today.

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

Closing Costs

Mortgage Amount
$239,920
Land Transfer Taxes$2,974
Legal Fees (Est.)
$
Total cash required for closing$64,454

Total Monthly Obligation

$1,778/mo
Mortgage $1,210
Monthly Loss $1,460
Principal$318
Interest$891
Property Tax$194
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.9%4
5-Year IRR
13.5%61
10-Year IRR
13.5%
Returns Index
31.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$21,600/yr
NOI
$12,615/yr
Net Cash Flow
-$158/mo
Cash Margin
-8.8%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
5.4 mo87
Risk Index
41.0/ 100

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

Comparables

Properties near 12615 County 28 Road

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.