106 Hemlock Crescent, Cornwall

$439,900
106 Hemlock Crescent

$439,900

New
8d
Semi-Detached Bungalow

106 Hemlock Crescent, Cornwall

Total Monthly Obligation $2,444

Beds
2
Baths
2
Park
3
Sqft
700-1100
DOM
8d
Score
24
Yield
6.4%
Cash on Cash
2.3%
Cap Rate
5.1%
5Y IRR
17.4%
10Y IRR
16.1%
Property Type-Semi-Detached
MLS® Number-X14084048
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-27.56 × 117.62 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$3,540 (2026)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-717 - Cornwall
Title-Residential Freehold

No agent assigned

Welcome to the your next chapter! This turn key, beautifully updated, smoke & pet-free semi-detached bungalow/back-split boasts approximately 1973 sq ft over all levels & is truly move-in ready. Tucked away at the north end of the friendly community of Cornwall in a sought after neighbourhood this home is sure to impress. Extensive recent updates offer peace of mind & modern style, including a new furnace (25) & central a/c, roof with 40 yr shingles (approx- 22), professionally painted throughout, updated flooring in the finished basement, refreshed kitchen with newly painted cabinets, hardware, backsplash & faucet, newer appliances (refrigerator, stove, hood fan, washer & dryer-25), updated bathroom hardware, professionally cleaned ductwork (25), new light fixtures inside & out, new front & rear decks & new storage shed. Designed for comfortable, low-maintenance living this inviting home offers 2 spacious bedrooms & 2 full bathrooms plus bright opening living areas, a well appointed kitchen with loads of counter & storage space & a dining/eating area with patio door access to the deck...a perfect spot for your morning coffee! The fully finished lower level offers flexible space for a home office, rec room, gym or additional bedrooms. The extra basement/utility area provides tons of storage space. Step outside to enjoy the fully fenced backyard featuring a new deck with convenient storage underneath & a new shed. What a great spot to relax & watch the birds at the feeder. Additional highlights include an attached single-car garage with generous storage space & a driveway accommodating 3 vehicles. Ideally situated just minutes from the scenic St Lawrence River & waterfront trails & in an area close to shopping, restaurants, banks and everyday amenities & easy access to HWY 401 for any traveling you would need to do, this home offers the perfect blend of comfort, convenience & value. Whether you're a first-time buyer, downsizer or investor, don't miss this opportunity

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

Closing Costs

Mortgage Amount
$351,920
Land Transfer Taxes$5,273
Legal Fees (Est.)
$
Total cash required for closing$94,753

Total Monthly Obligation

$2,444/mo
Mortgage $1,774
Monthly Loss $1,977
Principal$467
Interest$1,307
Property Tax$295
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.4%53
10-Year IRR
12.6%
Returns Index
27.7/ 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
$28,200/yr
NOI
$17,340/yr
Net Cash Flow
-$329/mo
Cash Margin
-14.0%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
33.5/ 100

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

Comparables

Properties near 106 Hemlock 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.