25 Hillside Meadow Drive, Quinte West

$485,000
25 Hillside Meadow Drive

$485,000

New
14d
Att/Row/TownhouseBungalow

25 Hillside Meadow Drive, Quinte West

Total Monthly Obligation $2,653

Beds
2
Baths
3
Park
2
Sqft
700-1100
DOM
14d
Score
24
Yield
6.6%
Cash on Cash
3.1%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Att/Row/Townhouse
MLS® Number-X13884056
Beds-2
Bathrooms-3
Size-700-1100 sqft
Lot Size-24.18 × 114.73 ft
Listed on site-Oct 9, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$3,856.14 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX Quinte John Barry Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Fibreglass Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Murray Ward
Title-Residential Freehold

No agent assigned

This beautifully finished Autumn Model bungalow townhome by Klemencic Homes offers comfortable, modern living in Hillside Meadows. Thoughtfully designed with an open-concept main floor, the kitchen, dining and living areas create a bright and inviting space that is ideal for everyday living and entertaining. The living room provides direct access to the back deck, offering an easy connection to the outdoors. The main floor also features convenient laundry and a spacious primary bedroom with a 4 pce Ensuite, while the fully finished lower level provides a second bedroom and additional flexible living space. With carpet free flooring throughout the home, except for the stairs to the lower level, this home offers a clean and low-maintenance interior. Located close to shopping, dining, recreation and other main amenities, Hillside Meadows is a growing community with a future 5-acre park planned within the neighbourhood. A great opportunity for those looking for a well appointed bungalow townhome with finished living space and convenient community amenities. Quick close available

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

Closing Costs

Mortgage Amount
$388,000
Land Transfer Taxes$6,175
Legal Fees (Est.)
$
Total cash required for closing$104,675

Total Monthly Obligation

$2,653/mo
Mortgage $1,956
Monthly Loss $2,138
Principal$515
Interest$1,442
Property Tax$321
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.1%4
5-Year IRR
13.3%60
10-Year IRR
13.2%
Returns Index
31.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$31,800/yr
NOI
$20,264/yr
Net Cash Flow
-$268/mo
Cash Margin
-10.1%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8618
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
32.5/ 100

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

Comparables

Properties near 25 Hillside Meadow 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.