76 Doctor Agnes Craine Drive, Smiths Falls

$446,144
76 Doctor Agnes Craine Drive

$446,144

New
7d
Att/Row/TownhouseBungalow

76 Doctor Agnes Craine Drive, Smiths Falls

Total Monthly Obligation $2,175

Beds
2
Baths
2
Park
1
Sqft
700-1100
DOM
7d
Score
28
Yield
6.3%
Cash on Cash
5.6%
Cap Rate
5.8%
5Y IRR
20.1%
10Y IRR
18.3%
Property Type-Att/Row/Townhouse
MLS® Number-X14088700
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-7.5 × 44.04 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Attached
Basement-Walk-Out, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-2027
Neighbourhood-901 - Smiths Falls
Title-Residential Freehold

No agent assigned

Enjoy main-floor living with nature as your backdrop at 76 Doctor Agnes Craine Drive in Smiths Falls. Backing onto the Cataraqui Trail, this new Alden Interior bungalow townhome by Park View Homes pairs a manageable layout with space to entertain, unwind and enjoy the outdoors. Walking and cycling opportunities are nearby, along with the scenic Rideau Canal. The home offers approximately 1,334 sq. ft. of finished living space, including a 1,000 sq. ft. main level with 2 bedrooms, 2 bathrooms and convenient main-floor laundry. The bright, open-concept kitchen, dining and living area keeps everyone connected. The kitchen features quartz countertops, designer-selected cabinetry, soft-close doors and drawers, a functional peninsula with pendant lighting, under-cabinet lighting and a double-bowl stainless steel undermount sink. Wide-plank laminate flooring extends through the kitchen, dining area and bedrooms, complemented by porcelain tile in the entry, bathrooms and laundry room. The primary bedroom includes a private ensuite with a glass-enclosed walk-in shower, while the second bedroom is ideal for guests or a home office. The finished walkout basement adds approximately 334 sq. ft. of living space with a generous rec room, storage and a 3-piece bathroom rough-in. ENERGY STAR certification and triple-glazed windows enhance year-round comfort. An attached single-car garage with inside entry adds everyday convenience. An OTR microwave and appliance voucher for a refrigerator, stove and dishwasher are included. Closing is anticipated for Feb 1st 2027. Purchase price is $479,900, inclusive of HST, and reflects the estimated Ontario Enhanced New Housing Rebate. Eligibility requirements apply; an ineligible purchaser may be responsible for a higher purchase price.

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

Closing Costs

Mortgage Amount
$356,915
Land Transfer Taxes$5,398
Legal Fees (Est.)
$
Total cash required for closing$96,127

Total Monthly Obligation

$2,175/mo
Mortgage $1,800
Monthly Loss $1,701
Principal$474
Interest$1,326
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.7%6
5-Year IRR
15.0%71
10-Year IRR
14.6%
Returns Index
37.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$20,880/yr
Net Cash Flow
-$60/mo
Cash Margin
-2.5%3
Cash Flow Index
2.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9724
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo75
Risk Index
39.2/ 100

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

Comparables

Properties near 76 Doctor Agnes Craine Drive

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.