20 Johnson Street, Prince Edward County

$560,000
20 Johnson Street

$560,000

New
19d
DetachedBungalow

20 Johnson Street, Prince Edward County

Total Monthly Obligation $2,898

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
19d
Score
20
Yield
5.3%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Detached
MLS® Number-X13859600
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-68 × 132 ft
Listed on site-Oct 4, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,167.86 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ICI SOURCE REAL ASSET SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Picton Ward
Title-Residential Freehold

No agent assigned

Charming bungalow in the heart of Picton, offering a wonderful opportunity in a convenient and established neighbourhood. This inviting home features three bedrooms, including a primary bedroom with its own convenient powder room, a full bathroom, a separate kitchen with its own exterior side entrance, and a comfortable living room with an adjoining dining area. The unfinished basement provides excellent additional space for storage, a workshop, or future development. Situated on a generous lot with approximately 68 feet of frontage and 132 feet of depth, there is plenty of outdoor space to enjoy. The location is ideal for families and those who enjoy being close to everything, with Prince Edward Collegiate Institute (PECI), soccer fields and other recreational amenities just a stone's throw away. Picton's shops, restaurants, services and waterfront are all just minutes away on foot. A charming Picton bungalow in a great location, ready for its next owner to make it their own. *For Additional Property Details Click The Brochure Icon Below*

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

Closing Costs

Mortgage Amount
$448,000
Land Transfer Taxes$7,675
Legal Fees (Est.)
$
Total cash required for closing$121,175

Total Monthly Obligation

$2,898/mo
Mortgage $2,259
Monthly Loss $2,303
Principal$594
Interest$1,664
Property Tax$264
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,400/yr
NOI
$18,792/yr
Net Cash Flow
-$693/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
28.1/ 100

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

Comparables

Properties near 20 Johnson Street

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.