3 Bradden Crescent, Belleville

$681,327
3 Bradden Crescent

$681,327

New
21d
DetachedBungalow

3 Bradden Crescent, Belleville

Total Monthly Obligation $3,239

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
19
Yield
5.0%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-X13853570
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-56.92 × 131 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Taxes-$1,391 (2025)
Parking-4 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-TOWNVILLE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Welcome to "The Norfolk," Premium Corner Lot Detached Bungalow. Builder's Inventory Home. It is 1790 sqft And Boasts 3 Bedrooms and 2.5 Baths. Laundry With Access to The Garage and a double private driveway. Unfinished Basement with Bathroom Rough-In, And Utility Area With Sump, Furnace, and Hot Water Tank. Located in Belleville, close to the "Bay of Quinte" Lake! The Rec Center, Hospital, And Schools are Located Close By. New Build For A Starting Family, Including Central Air, Decora Switches, Quartz Counters, 9Ft Ceilings. Open Concept Living. Property tax is an estimate and subject to change- Under Construction. Please DO NOT ENTER WITHOUT PPE AND APPOINTMENT.property

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

Closing Costs

Mortgage Amount
$560,324($15,262 CMHC)
Land Transfer Taxes$10,102
Legal Fees (Est.)
$
Total cash required for closing$147,867

Total Monthly Obligation

$3,316/mo
Mortgage $2,825
Monthly Loss $2,573
Principal$743
Interest$2,082
Property Tax$116
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.4%2
5-Year IRR
9.4%31
10-Year IRR
10.7%
Returns Index
17.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,840/yr
NOI
$24,565/yr
Net Cash Flow
-$778/mo
Cash Margin
-27.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
82.2%14
Vacancy Buffer
2.9 mo48
Risk Index
24.2/ 100

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

Comparables

Properties near 3 Bradden Crescent

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.