25 Ashley Street, Belleville

$439,900
25 Ashley Street

$439,900

New
3d
DetachedBungalow

25 Ashley Street, Belleville

Total Monthly Obligation $2,380

HausQ Valuation Report
Beds
3
Baths
1
Park
6
Sqft
700-1100
DOM
3d
Score
32
Yield
7.5%
Cash on Cash
8.0%
Cap Rate
6.3%
5Y IRR
22.0%
10Y IRR
20.0%
Property Type-Detached
MLS® Number-X14099962
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-81.98 × 353.4 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$2,764.88 (2026)
Parking-7 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-Royal LePage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-Flexible
Neighbourhood-Thurlow Ward
Title-Residential Freehold

No agent assigned

Welcome to Village Charm! This delightful 3-bedroom, 1-bathroom bungalow combines timeless brick and low-maintenance vinyl siding, offering easy one-level living in a quaint village setting. Inside, you'll find a functional layout with natural light, alongside a partially finished basement ready for your personal touch-rec room complete. Plenty of room to finish a home office, or extra storage. Step outside to a spacious, fully fenced yard perfect for children pets, gardening, or outdoor entertaining. Complete with an attached 1-car garage, this home offers convenience, privacy, and classic small-town character. Perfect home for first time buyers and young families.

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

Closing Costs

Mortgage Amount
$351,920
Land Transfer Taxes$5,273
Legal Fees (Est.)
$
Total cash required for closing$94,753

Total Monthly Obligation

$2,380/mo
Mortgage $1,774
Monthly Loss $1,913
Principal$467
Interest$1,307
Property Tax$230
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.1%39
Cash-on-Cash
1.2%10
5-Year IRR
16.7%80
10-Year IRR
16.0%
Returns Index
44.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
32/ 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
$33,000/yr
NOI
$22,435/yr
Net Cash Flow
$95/mo
Cash Margin
3.5%9
Cash Flow Index
9.0/ 100
Risk Profile
Weight: 20%
DSCR
1.0531
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
39.4/ 100

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

Comparables

Properties near 25 Ashley Street

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.