96 Cambridge Crescent, Brockville

$575,000
96 Cambridge Crescent

$575,000

New
8d
DetachedBungalow

96 Cambridge Crescent, Brockville

Total Monthly Obligation $3,020

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
8d
Score
19
Yield
5.0%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-X14087616
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-70 × 110 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,913 (2025)
Parking-4 - Attached
Basement-Finished, Full, Crawl Space
Heating-Forced Air (Gas)
Brokerage-RE/MAX HOMETOWN REALTY INC
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Has some flexability
Neighbourhood-810 - Brockville
Title-Residential Freehold

No agent assigned

Move-In Ready Bungalow in a Sought-After Neighbourhood!Welcome to this beautifully maintained 3+ bedroom bungalow, ideally situated in a desirable neighbourhood close to public, Catholic and French schools. Offering comfort, versatility and plenty of living space, this carpet-free home is an excellent choice for families, downsizers or retirees alike! The main floor features an updated kitchen, inviting dining and living rooms with hardwood flooring, three spacious bedrooms and a 4-piece bathroom. A large foyer with convenient access to the double attached garage adds to the home's practical appeal. The lower level offers even more room to enjoy, with a generous family recreation room, 3-piece bathroom, laundry room, abundant storage and a versatile arts and crafts room that could easily serve as a fourth bedroom, home office or hobby space. Outside, you'll love the beautifully landscaped, fully fenced backyard, offering a wonderful sense of privacy and the perfect setting for relaxing or entertaining. With numerous updates, including flooring, windows, kitchen and landscaping, this lovingly cared-for home is ready to welcome its next owners. A wonderful opportunity to enjoy comfortable, low-maintenance living in a fantastic neighbourhood!

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$3,020/mo
Mortgage $2,319
Monthly Loss $2,410
Principal$610
Interest$1,709
Property Tax$326
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.1%29
10-Year IRR
9.9%
Returns Index
15.9/ 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
$17,507/yr
Net Cash Flow
-$860/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
26.5/ 100

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

Comparables

Properties near 96 Cambridge 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.