60 Guthrie Drive, Kingston

$465,000
60 Guthrie Drive

$465,000

Price Change
45d
DetachedBacksplit 3

60 Guthrie Drive, Kingston

Total Monthly Obligation $2,514

Beds
4
Baths
2
Park
3
Sqft
700-1100
DOM
45d
Score
24
Yield
6.3%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Detached
MLS® Number-X13755358
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-40 × 155.4 ft
Listed on site-Sep 8, 2026
Style-Backsplit 3
Building Type-Detached
Taxes-$3,162.7 (2026)
Parking-3 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMETOWN REALTY KINGSTON CORP., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Metal/Steel Siding, Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD
Neighbourhood-23 - Rideau
Title-Residential Freehold

No agent assigned

Thoughtfully updated city starter just minutes to Highway 401 and downtown Kingston! This welcoming backsplit is a wonderful opportunity for first time buyers, investors and those seeking a stress-free, move-in ready home. The updated kitchen offers new appliances and opens onto the charming dining and living rooms. The bay window and gas fireplace create a bright and comfortable atmosphere. Upstairs is an updated, 4 piece bathroom and 3 bedrooms. Off the mudroom are stairs to the basement with another 4 piece bathroom, laundry room with ample storage and office space with versatile configuration. The large deck looks onto the fully-fenced backyard, with tons of privacy to enjoy. Nothing left to do but move in and make it your own!

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

Closing Costs

Mortgage Amount
$372,000
Land Transfer Taxes$5,775
Legal Fees (Est.)
$
Total cash required for closing$100,275

Total Monthly Obligation

$2,514/mo
Mortgage $1,876
Monthly Loss $2,021
Principal$494
Interest$1,382
Property Tax$264
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.7%55
10-Year IRR
12.8%
Returns Index
28.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$29,292/yr
NOI
$18,700/yr
Net Cash Flow
-$317/mo
Cash Margin
-13.0%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
33.1/ 100

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

Comparables

Properties near 60 Guthrie 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.