4 Bay Vista Gate, Quinte West

$1,329,000
4 Bay Vista Gate

$1,329,000

New
5d
DetachedBungalow

4 Bay Vista Gate, Quinte West

Total Monthly Obligation $5,736

Beds
3
Baths
3
Park
6
Sqft
1500-2000
DOM
5d
Score
15
Yield
2.6%
Cash on Cash
-10.3%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.3%
Property Type-Detached
MLS® Number-X14091894
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-173.36 × 226.97 ft
Listed on site-Oct 18, 2026
Style-Bungalow
Building Type-Detached
Parking-9 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA/ Flexible
Neighbourhood-Murray Ward
Title-Residential Freehold

No agent assigned

EXECUTIVE BUNGALOW BY BRIARWOOD HOMES - PERSONALIZE YOUR DREAM HOME! Ideally situated in the prestigious Young's Cove community at the gateway to Prince Edward County, this beautifully designed 1,860 sq. ft. executive bungalow offers an exceptional opportunity to create a home that truly reflects your personal style. CURRENTLY OFFERED AS A SHELL MODEL, allowing purchasers to select their own finishes, décor, colours, and design details! Featuring 3 spacious bedrooms, 2.5 bathrooms, and an impressive 3-car garage, this thoughtfully designed residence combines modern elegance, functionality, and comfortable single-level living. The versatile floor plan is ideal for families, downsizers, or multi-generational living. Enjoy the freedom to customize your dream home while embracing the tranquility of this highly desirable community. Surrounded by natural beauty and just minutes from scenic trails, parks, championship golf courses, award-winning wineries, and the stunning beaches of Prince Edward County. Experience the perfect balance of luxury, lifestyle, and convenience. A RARE OPPORTUNITY TO MAKE THIS HOME UNIQUELY YOURS! Don't miss your chance to own an exceptional Briarwood Homes bungalow in one of the region's most desirable communities. Price listed above is based on the Purchaser being eligible for and assigning any applicable GST/HST rebate to the Vendor. Some photos have been AI-enhanced a for marketing purposes. Property taxes have not yet been assessed.

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

Closing Costs

Mortgage Amount
$1,063,200
Land Transfer Taxes$23,055
Legal Fees (Est.)
$
Total cash required for closing$290,355

Total Monthly Obligation

$5,736/mo
Mortgage $5,361
Monthly Loss $4,325
Principal$1,411
Interest$3,950
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.0%11
10-Year IRR
6.6%
Returns Index
6.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$33,996/yr
NOI
$26,096/yr
Net Cash Flow
-$3,186/mo
Cash Margin
-112.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.9/ 100

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

Comparables

Properties near 4 Bay Vista Gate

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.