819 MACODRUM Drive 1, Brockville

$164,900
819 MACODRUM Drive 1

$164,900

New
21d
Condo ApartmentApartment

819 MACODRUM Drive 1, Brockville

Total Monthly Obligation $1,494

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
21d
Score
30
Yield
11.9%
Cash on Cash
9.3%
Cap Rate
6.6%
5Y IRR
23.1%
10Y IRR
20.9%
Property Type-Condo Apartment
MLS® Number-X13853626
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$1,362 (2025)
Maintenance-$515.64/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX HOMETOWN REALTY INC
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Slab
Possession-Immediate
Neighbourhood-810 - Brockville
Title-Residential Condo & Other

No agent assigned

Why pay rent when you can own your own place and start building equity? Whether you're a first-time buyer, looking to downsize, or wanting to start or add to your investment portfolio, this 2-bedroom, 1-bath condo is worth a look. The unit is vacant and move-in ready, featuring fresh paint throughout, all-new flooring, a new bathroom vanity and tub surround, plus a kitchen that was previously updated. With a quick closing available, you could be settled in before the snow flies! Whether you choose to move in yourself or add it to your rental portfolio, the unit offers affordable and convenient living. Hydro is separately metered, with the occupant responsible for their own hydro. One parking space is included, and laundry is conveniently located on the same floor, just down the hall. Stop paying someone else's mortgage and start building equity of your own! Taxes are 1362.00 a year, with condo fees of $ 515.64 a month. If you look at it as a rental, you could get between 1600-1800 a month.

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

Closing Costs

Mortgage Amount
$131,920
Land Transfer Taxes$1,374
Legal Fees (Est.)
$
Total cash required for closing$35,854

Total Monthly Obligation

$1,494/mo
Mortgage $665
Monthly Loss $1,319
Principal$175
Interest$490
Property Tax$114
Condo Fees$516
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.8%76
10-Year IRR
15.7%
Returns Index
39.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
30/ 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
$19,596/yr
NOI
$7,687/yr
Net Cash Flow
-$25/mo
Cash Margin
-1.5%4
Cash Flow Index
3.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
6.3 mo94
Risk Index
45.3/ 100

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

Comparables

Properties near 819 MACODRUM Drive 1

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.