600 Crozier Road, North Grenville

$784,900
600 Crozier Road

$784,900

New
21d
DetachedBungalow

600 Crozier Road, North Grenville

Total Monthly Obligation $3,996

Beds
3
Baths
3
Park
8
Sqft
1500-2000
DOM
21d
Score
16
Yield
3.7%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-X13854060
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-215.82 × 528.67 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$5,460 (2026)
Parking-10 - Attached
Basement-Partially Finished, Walk-Out, Full, Separate Entrance
Heating-Forced Air (Other)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Propane
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete, Poured Concrete
Sewer-Septic
Possession-Immediate
Neighbourhood-803 - North Grenville Twp (Kemptville South)
Title-Residential Freehold

No agent assigned

Welcome to 600 Crozier Rd in picturesque Oxford Mills, where country living meets comfort & tranquility. Built in 2004 & set on just over 3 beautiful acres backing onto Kemptville creek, this approximately 1800 sq ft bungalow offers 3 bedrooms, 2.5 bathrooms & a wonderful blend of indoor and outdoor living. ICF construction with R-50 insulation value. Primary bedroom includes a large walk in closet & a 4 piece en-suite bath. Step inside to a bright, open concept kitchen, living & dining area designed for both everyday living & entertaining. The spacious kitchen is a chef's delight, featuring ample cabinetry, a pantry & a large centre island with plenty of room to gather. The adjoining living room is warm & inviting with a cozy gas fireplace, while patio doors lead to the back deck & wrap around porch-the perfect place to relax & take in the peaceful surroundings. The partially finished walkout basement offers plenty of additional space is roughed in for a bathroom & is ready for your personal touch. Comfort & efficiency are enhanced by 2 heating systems, including forced air propane & in-floor heating in both the basement & attached double garage. Additional features include hot water on demand, wired for a generator & main floor laundry. Outside, the property truly shines. Mature trees, beautiful landscaping & just over 3 acres provide a gorgeous natural setting, all leading to the banks of the creek. Major updates include Roof approx 3yrs old, along with furnace & hot water tank approx 4yrs old. If you've been searching for space, privacy & the beauty of country living without sacrificing modern comforts this home is ready to welcome you. Minutes to Kemptville & the 416, half an hour to Ottawa & half hour to US border. Don't wait this won't last!

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

Closing Costs

Mortgage Amount
$627,920
Land Transfer Taxes$12,173
Legal Fees (Est.)
$
Total cash required for closing$170,653

Total Monthly Obligation

$3,996/mo
Mortgage $3,166
Monthly Loss $3,163
Principal$833
Interest$2,333
Property Tax$455
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.4%12
10-Year IRR
7.1%
Returns Index
7.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$28,800/yr
NOI
$15,960/yr
Net Cash Flow
-$1,836/mo
Cash Margin
-76.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.2/ 100

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

Comparables

Properties near 600 Crozier 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.