2216 Brockstone Crescent, Orleans - Cumberland and Area

$599,900
2216 Brockstone Crescent

$599,900

New
8d
Att/Row/Townhouse2-Storey

2216 Brockstone Crescent, Orleans - Cumberland and Area

Total Monthly Obligation $3,163

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
8d
Score
21
Yield
5.5%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Att/Row/Townhouse
MLS® Number-X14081044
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-30.48 × 150 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,414.18 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-1118 - Avalon East
Title-Residential Freehold

No agent assigned

Welcome to this move-in ready, 3 bed, 2.5 bath end-unit Minto Manhattan in the heart of Avalon, set on a rare ~150 ft deep lot. Hardwood floors lead you from the entry into a bright, open main floor with living, dining and kitchen areas, a highly functional and versatile layout. Potlights modernize the space, and the kitchen features an island with updated pendant lighting, tile floors, a mosaic tile backsplash, and an updated fridge and dishwasher, with a patio door to the backyard.Head up the elegantly curved staircase, where a large window fills the space with natural light, making the most of the end-unit position. Upstairs you'll find a large primary bedroom with a 4 pc ensuite and walk-in closet, two more well-sized bedrooms, and a full main bath. The basement is ready to be a media room, play space or home office, with a cozy gas fireplace for fall and winter evenings.cOutside, a yard this size is hard to find in Avalon. The fully fenced backyard has an interlock patio, gazebo and shed, with plenty of room for hosting, playing and relaxing. Well located within Orleans and Avalon, close to schools, shopping, restaurants, and all amenities. Some photos have been virtually staged. Book your showing today.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,163/mo
Mortgage $2,420
Monthly Loss $2,526
Principal$637
Interest$1,783
Property Tax$368
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.7%41
10-Year IRR
11.2%
Returns Index
21.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,216/yr
NOI
$20,980/yr
Net Cash Flow
-$671/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
3.0 mo51
Risk Index
26.5/ 100

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

Comparables

Properties near 2216 Brockstone Crescent

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.