27 Dungannon Drive, Belleville

$620,000
27 Dungannon Drive

$620,000

New
16d
DetachedBungalow

27 Dungannon Drive, Belleville

Total Monthly Obligation $3,377

Beds
6
Baths
3
Park
4
Sqft
1500-2000
DOM
16d
Score
20
Yield
5.7%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-X13873996
Beds-6
Bathrooms-3
Size-1500-2000 sqft
Lot Size-49.84 × 120.27 ft
Listed on site-Oct 7, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,008 (2025)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-Exit Realty Group
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-60 Days/TBA
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Spacious all-brick bungalow offering exceptional space, flexibility, and curb appeal! This beautifully landscaped 3+3 bedroom, 3-bathroom home features an attached double-car garage and a thoughtfully designed layout perfect for growing or extended families. A welcoming oversized foyer with double closet leads into the bright and inviting main level. The family-sized kitchen offers plenty of cabinetry, a pantry, a convenient eating area, and a walk-out to the deck. The bright living room features a large picture window, while the formal dining area provides the perfect setting for family gatherings. The open concept family room is a true highlight, featuring a stunning gas fireplace and plenty of space to relax. The spacious primary bedroom offers a walk-in closet and 3-piece ensuite with walk-in shower. Two additional bedrooms, a 4-piece bathroom, and convenient main-floor laundry complete the main level. The fully finished lower level expands the living space with a large recreation room, three additional bedrooms, a 3-piece bathroom, and an extra room offering endless possibilities for a second kitchen, office or home gym. The wiring and plumbing are completed for appliances plus the plumbing is completed for laundry in the lower-level bathroom. Ideal for an in-law apartment. Bonuses: central vac, interior access to the garage, gas barbecue line and lots of parking. Outside, enjoy the deck with stairs leading to an interlocking patio, beautifully landscaped yard, fully fenced yard, two large garden sheds providing excellent storage. Ideally located close to parks, shopping, schools, and everyday amenities, this versatile home offers the space and flexibility you've been looking for!

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

Closing Costs

Mortgage Amount
$496,000
Land Transfer Taxes$8,875
Legal Fees (Est.)
$
Total cash required for closing$134,375

Total Monthly Obligation

$3,377/mo
Mortgage $2,501
Monthly Loss $2,718
Principal$658
Interest$1,843
Property Tax$501
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
20.9/ 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
$35,484/yr
NOI
$21,428/yr
Net Cash Flow
-$715/mo
Cash Margin
-24.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
25.2/ 100

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

Comparables

Properties near 27 Dungannon 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.