430 Butler Farm Road, North Grenville

$1,149,000
430 Butler Farm Road

$1,149,000

New
4d
DetachedBungalow

430 Butler Farm Road, North Grenville

Total Monthly Obligation $5,679

Beds
4
Baths
3
Park
6
Sqft
2000-2500
DOM
4d
Score
14
Yield
3.0%
Cash on Cash
-11.5%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.6%
Property Type-Detached
MLS® Number-X14093570
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-206.22 × 192.96 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$8,029.64 (2026)
Parking-9 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Hardboard, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-TBA / Flex
Neighbourhood-801 - Kemptville
Title-Residential Freehold

No agent assigned

Quality-built by Mackie Homes in 2023, this impressive 4-bedroom, 3-bathroom home offers over 2,300 sq. ft. of beautifully designed main-floor living space & is loaded with upgrades. Set on a spacious 1-acre lot in one of Kemptville's premier subdivisions, this home combines luxury, functionality & exceptional outdoor living. The grand foyer welcomes you into the oversized family rm, complete with a natural gas fireplace & flows seamlessly into the dining area & stunning gourmet kitchen w/ an abundance of cabinetry, SS appliances & a massive island w/ plenty of seating. Soaring 9-foot ceilings, pot lights & hardwood flooring throughout the entire main level add to the home's bright, spacious & elevated feel. Two spacious bedrooms share a family bathroom w/ a double vanity & private water closet, making it ideal for children or guests. Privately situated on the opposite side of the home, the primary retreat offers a large walk-in closet & luxurious 5-piece ensuite w/ a custom walk-in shower & soaker tub. A spacious mudroom w/ laundry, ample storage & access to the 3 car garage adds everyday convenience, while a 2-piece bath completes the main level. The partially finished lower level features a generously sized 4th bedroom w/ room for a sitting area, making it ideal for teenagers, guests or multi-generational living. The lower level also offers plenty of opportunity to add additional living space, w/ a bathroom rough-in already in place. Step outside to an incredible landscaped oasis featuring a newly paved driveway, interlock walkway & steps, large rear deck, hot tub, irrigation system, fire pit, gardens & plenty of room to entertain & enjoy. Large, mature trees provide exceptional privacy & create a beautiful backdrop in the backyard. Ideally located within walking distance to trails & parks and just minutes from all of Kemptville's amenities. Enjoy the cost efficiency of natural gas heating, along with added peace of mind from the remaining Tarion Home Warranty.

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,679/mo
Mortgage $4,635
Monthly Loss $4,459
Principal$1,220
Interest$3,415
Property Tax$669
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-14.9%0
5-Year IRR
3.9%8
10-Year IRR
6.0%
Returns Index
5.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$34,800/yr
NOI
$18,790/yr
Net Cash Flow
-$3,069/mo
Cash Margin
-105.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.7/ 100

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

Comparables

Properties near 430 Butler Farm 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.