57 Cottonwood Drive, Belleville

$678,900
57 Cottonwood Drive

$678,900

New
17d
DetachedBungalow

57 Cottonwood Drive, Belleville

Total Monthly Obligation $3,113

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
17d
Score
22
Yield
4.9%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.6%
Property Type-Detached
MLS® Number-X13868742
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-49 × 104 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal LePage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Thurlow Ward
Title-Residential Freehold

No agent assigned

Welcome to 57 Cottonwood Drive. A beautiful three bedroom, three bathroom bungalow, with attached two car garage. This fabulous home has everything you are looking for. The spacious layout boasts 9 ft. ceilings and includes a cozy natural gas fireplace. The well appointed kitchen features a corner pantry and quality quartz countertops. Just off the Dining Area you will find the lovely covered deck. The primary suite includes a walk-in closet and 4 piece bathroom, while the main floor is complete with a convenient laundry closet, two additional bedrooms with shared ensuite, powder room and inside entry to attached two car garage.

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

Closing Costs

Mortgage Amount
$543,120
Land Transfer Taxes$10,053
Legal Fees (Est.)
$
Total cash required for closing$147,333

Total Monthly Obligation

$3,113/mo
Mortgage $2,738
Monthly Loss $2,393
Principal$721
Interest$2,018
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.6%47
10-Year IRR
11.8%
Returns Index
24.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$33,516/yr
NOI
$25,664/yr
Net Cash Flow
-$600/mo
Cash Margin
-21.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
27.7/ 100

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

Comparables

Properties near 57 Cottonwood Drive

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.