869 Rock Road, North Grenville

$599,900
869 Rock Road

$599,900

New
7d
DetachedSidesplit 4

869 Rock Road, North Grenville

Total Monthly Obligation $3,081

Beds
3
Baths
2
Park
8
Sqft
1100-1500
DOM
7d
Score
19
Yield
4.8%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X14087568
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-200 × 417 ft
Listed on site-Oct 16, 2026
Style-Sidesplit 4
Building Type-Detached
Taxes-$3,439 (2025)
Parking-10 - Attached
Basement-Partially Finished
Heating-Heat Pump (Electric)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood, Living Room
Pool-None
Facing-East
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-x
Neighbourhood-803 - North Grenville Twp (Kemptville South)
Title-Residential Freehold

No agent assigned

Discover the perfect blend of country charm and city convenience with this inviting split-level home situated on a beautiful 1.9-acre property, complete with walking trails, privacy, and plenty of room to enjoy the outdoors! Offering 3 bedrooms and 1.5 bathrooms, this home provides comfortable living space with exciting potential to make it your own. The lower level is ready for someone's creative touch, offering a wonderful opportunity to customize the space to suit your needs, whether it's a cozy family room, home office, recreation area, or hobby space.Start your mornings with a coffee on the front deck or unwind on the back deck while taking in the peaceful surroundings and natural beauty of your property. Numerous updates have already been completed, including new main and upper-level windows (2026), refreshed bathrooms with new vanities and toilets (2026), and a new Heat pump, furnace, central air conditioning and HRV system (2024), upgraded insulation in attic. VERY EFFICIENT home with heat and hydro only costing $275/month. Flooring throughout the home has been updated within the past three years, featuring a combination of vinyl, tile, laminate, and carpet.The insulated double garage (19'5" x 26'4") features high ceilings and offers fantastic space for vehicles, storage, hobbies, or a workshop.Enjoy the freedom of country living without sacrificing convenience! Easy access to Highway 416 and Kemptville amenities just a 11km (10 min drive) away, this property is ideal for commuters, outdoor enthusiasts, or anyone looking for a little more space to call their own. With nearly two acres to explore, valuable updates already completed, and room to add your personal touches, this property offers a wonderful opportunity to create the lifestyle you've been looking for!24-hour irrevocable on all offers, please.

$
$
%
%
$
$
$
(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

$3,081/mo
Mortgage $2,420
Monthly Loss $2,445
Principal$637
Interest$1,783
Property Tax$287
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$28,800/yr
NOI
$17,981/yr
Net Cash Flow
-$921/mo
Cash Margin
-38.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.0/ 100

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

Comparables

Properties near 869 Rock Road

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.