3265 County Road 9, Greater Napanee

$1,565,900
3265 County Road 9

$1,565,900

New
8d
Detached1 1/2 Storey

3265 County Road 9, Greater Napanee

Total Monthly Obligation $7,420

Beds
5
Baths
4
Park
10
Sqft
2500-3000
DOM
8d
Score
14
Yield
2.4%
Cash on Cash
-13.7%
Cap Rate
1.6%
5Y IRR
4.9%
10Y IRR
6.4%
Property Type-Detached
MLS® Number-X14081014
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-162 × 1050 ft
Listed on site-Oct 15, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-31-50
Taxes-$8,743.58 (2025)
Parking-10 - Attached
Basement-Finished with Walk-Out
Heating-Heat Pump (Electric)
Brokerage-Chestnut Park Real Estate Limited
Cooling-Central Air
Laundry-No
Fireplace-Propane
Pool-None
Facing-West
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-60
Neighbourhood-58 - Greater Napanee
Title-Residential Freehold

No agent assigned

Stunning Waterfront Retreat with Sunset Views on Long Reach - Greater Napanee. Welcome to your dream home on Long Reach, offering panoramic views of Prince Edward County. This luxurious retreat features two main-floor bedrooms, each with private ensuites and balconies ideal for morning coffee or sunset watching. The open-concept layout blends a stylish kitchen with a large centre island, a dining area, and a wall of windows that flood the space with natural light. Garden doors lead to a balcony and screened-in porch, perfect for alfresco dining while overlooking professionally landscaped grounds. The walk-out basement includes two more bedrooms, a full bath with standalone tub and custom shower, and a great room with a cozy gas fireplace. Step outside to enjoy a hot tub, outdoor kitchen with bar fridge, and a pergola dining area with flat rock patio reminiscent, of Tuscany. At the waters edge, find a large armour stone area with gradual stairs to a sitting area, an all-weather bar fridge, and concrete counter. Two cantilever docks, a rock wall with built-in seating, and a waterside dining space provide endless opportunities for entertaining. With 2 watercraft lifts, you're ready for any aquatic adventure. Additional features include an attached two-car garage, a marine garage in the basement, and a two-bay drive shed for all your gear. Nestled on over 4 private acres, this property offers the perfect blend of luxury, recreation, and natural beauty ideal for birding, fishing, gardening, and waterfront living. Pre home inspection is available.

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

Closing Costs

Mortgage Amount
$1,252,720
Land Transfer Taxes$27,793
Legal Fees (Est.)
$
Total cash required for closing$342,473

Total Monthly Obligation

$7,420/mo
Mortgage $6,316
Monthly Loss $5,758
Principal$1,662
Interest$4,654
Property Tax$729
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.6%0
5-Year IRR
2.6%6
10-Year IRR
4.9%
Returns Index
4.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$36,900/yr
NOI
$19,966/yr
Net Cash Flow
-$4,653/mo
Cash Margin
-151.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.262
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
13.6/ 100

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

Comparables

Properties near 3265 County Road 9

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.