24 Bristol Place, Belleville

$689,900
24 Bristol Place

$689,900

New
15d
Detached2-Storey

24 Bristol Place, Belleville

Total Monthly Obligation $3,715

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
15d
Score
20
Yield
5.7%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-X13878200
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-53.16 × 96.83 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,688.07 (2026)
Parking-6 - Attached
Basement-Full, Development Potential, Finished
Heating-Forced Air (Gas)
Brokerage-Royal Lepage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

This is the kind of 2 Storey executive home that gets noticed for its curb appeal first. Professional landscaping all the way around and great outdoor lighting are hard to ignore. Even harder to ignore is a home where everyone gets their own space and nobody has to fight over the bathroom. Upstairs you'll find 4 bedrooms, including a primary retreat with a walk-in closet and its own 3 piece ensuite. A 4 piece family bath handles everyone else. The main level is built for real life. Hardwood floors, a living room and a separate dining room for the dinners that deserve a proper table. A powder room and main floor laundry, too. (Your knees will thank you.) The bright kitchen is the heart of it all: rich wood cabinets, quartz counters, and a 3 sided natural gas fireplace you can enjoy from the kitchen and sitting area. From there, step right out to the landscaped, fully fenced backyard. The finished lower level gives you more options. Curl up in the rec room buy its own fireplace, use the bonus room as a home gym or office, and there's a space to add a 5th bedroom and bathroom, which is already roughed in. Roughly 3,000 sq ft with a double attached garage, all tucked into a quiet Canniff Mills Cul-de-sac

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

Closing Costs

Mortgage Amount
$551,920
Land Transfer Taxes$10,273
Legal Fees (Est.)
$
Total cash required for closing$149,753

Total Monthly Obligation

$3,715/mo
Mortgage $2,783
Monthly Loss $2,983
Principal$732
Interest$2,051
Property Tax$557
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
21.0/ 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
$39,000/yr
NOI
$23,912/yr
Net Cash Flow
-$790/mo
Cash Margin
-24.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.5/ 100

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

Comparables

Properties near 24 Bristol Place

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.