3829 County Road 26 Road, Elizabethtown-Kitley

$429,900
3829 County Road 26 Road

$429,900

New
4d
DetachedBungalow

3829 County Road 26 Road, Elizabethtown-Kitley

Total Monthly Obligation $2,293

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
4d
Score
29
Yield
7.0%
Cash on Cash
6.2%
Cap Rate
5.9%
5Y IRR
20.5%
10Y IRR
18.7%
Property Type-Detached
MLS® Number-X14100420
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-100 × 150 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,203 (2025)
Parking-4 - Built-In
Basement-Partially Finished
Heating-Forced Air (Oil)
Brokerage-RE/MAX HOMETOWN REALTY INC
Cooling-Central Air
Laundry-No
Fireplace-Propane
Pool-Inground
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-TBA
Neighbourhood-811 - Elizabethtown Kitley (Old Kitley) Twp
Title-Residential Freehold

No agent assigned

CLASSIC MID-CENTURY ALL-BRICK RANCH BUNGALOW - LOCATION, LIFESTYLE & OPPORTUNITY! Just outside the Brockville city limits , enjoy the benefits of lower property taxes while remaining minutes from all the conveniences of city life. This classic 1,200 sq. ft. all-brick ranch bungalow offers an exciting opportunity for buyers with vision, energy and a willingness to roll up their sleeves and build equity in a property with tremendous potential.The traditional three-bedroom layout is particularly well suited to a young or growing family. The spacious, open kitchen and eating area connects naturally to the living room, all while providing unobstructed views overlooking the wonderful rear yard. A remodelled four-piece bathroom serves the three main-floor bedrooms, while the former garage has been converted into additional living space, ideal as a family room, home office or flexible accommodation for extended family. Step outside and discover what may be one this property's greatest attraction - a beautiful, park-like fully fenced backyard featuring a 32-foot in ground swimming pool , this generous outdoor setting offers plenty of room for children and pets to play, entertaining and creating lasting family memories. A newly shingled roof and 4 year old furnace provide a solid starting point. The unlimited potential of the lower level offers additional possibilities for those excited to undertake the project . With its desirable location, all-brick construction, family-friendly layout and exceptional backyard, this is an opportunity to build equity and settle the family . The Garage can be converted back very easily .

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

Closing Costs

Mortgage Amount
$343,920
Land Transfer Taxes$5,073
Legal Fees (Est.)
$
Total cash required for closing$92,553

Total Monthly Obligation

$2,293/mo
Mortgage $1,734
Monthly Loss $1,836
Principal$456
Interest$1,278
Property Tax$184
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%35
Cash-on-Cash
-0.6%7
5-Year IRR
15.3%73
10-Year IRR
14.8%
Returns Index
38.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$30,000/yr
NOI
$20,297/yr
Net Cash Flow
-$43/mo
Cash Margin
-1.7%3
Cash Flow Index
3.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9825
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
38.2/ 100

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

Comparables

Properties near 3829 County Road 26 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.