5 Flint Drive, Belleville

$559,000
5 Flint Drive

$559,000

New
15d
DetachedSidesplit 4

5 Flint Drive, Belleville

Total Monthly Obligation $3,058

Beds
4
Baths
3
Park
5
Sqft
1500-2000
DOM
15d
Score
22
Yield
6.1%
Cash on Cash
0.7%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.0%
Property Type-Detached
MLS® Number-X13878448
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-57.44 × 101.98 ft
Listed on site-Oct 8, 2026
Style-Sidesplit 4
Building Type-Detached
Age-51-99
Taxes-$5,138.58 (2025)
Parking-6 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Exit Realty Group
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Move-in ready with income potential! This recently renovated 3-bedroom, 2-bathroom home offers spacious living, thoughtful updates, and the added versatility of a self-contained 1-bedroom, 1-bathroom apartment. Perfect for generating rental income, accommodating extended family, creating a private in-law suite, or helping offset your mortgage. The main home features a stunning updated kitchen with an eat-in area overlooking the family room, a spacious living room with a beautiful bay window, and a formal dining room with a walk-out to the deck. The bright family room is a welcoming space with a fireplace and picture window overlooking the front yard. Upstairs, you'll find three generous bedrooms and a 4-piece bathroom. The lower-level recreation room provides even more space for family activities, a home office, gym, or entertaining. Step outside and enjoy the fully fenced backyard, multiple decks, and covered porch, offering plenty of space to relax, entertain, and enjoy the outdoors. An attached garage and paved driveway provide ample parking and added convenience. Ideally located in a quiet, family-friendly neighbourhood in Belleville's desirable east end, close to schools, shopping, parks, and everyday amenities. Whether you're a growing family, multi-generational household, or savvy investor, this versatile property offers the perfect combination of comfort, flexibility, and built-in income potential.

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

Closing Costs

Mortgage Amount
$447,200
Land Transfer Taxes$7,655
Legal Fees (Est.)
$
Total cash required for closing$120,955

Total Monthly Obligation

$3,058/mo
Mortgage $2,255
Monthly Loss $2,465
Principal$593
Interest$1,661
Property Tax$428
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.0%2
5-Year IRR
11.7%48
10-Year IRR
12.0%
Returns Index
25.1/ 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
$34,080/yr
NOI
$21,033/yr
Net Cash Flow
-$502/mo
Cash Margin
-17.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
28.0/ 100

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

Comparables

Properties near 5 Flint 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.