92 Kerry Point Road, Leeds and the Thousand Islands

$987,000
92 Kerry Point Road

$987,000

New
42d
DetachedBungalow-Raised

92 Kerry Point Road, Leeds and the Thousand Islands

Total Monthly Obligation $4,674

Beds
2
Baths
1
Park
4
Sqft
700-1100
DOM
42d
Score
14
Yield
2.2%
Cash on Cash
-13.7%
Cap Rate
1.6%
5Y IRR
4.9%
10Y IRR
6.4%
Property Type-Detached
MLS® Number-X13774598
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-140 × 139 ft
Listed on site-Sep 11, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$3,813 (2026)
Parking-4 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Living Room, Propane
Pool-None
Facing-North
Exterior-Wood
Roof-Metal
Foundation-Unknown
Sewer-Septic
Possession-Flex
Neighbourhood-823 - Front of Escott Twp
Title-Residential Freehold

No agent assigned

Waterfront living meets turnkey cottage luxury in the heart of the Thousand Islands! This exceptional St. Lawrence River retreat offers breathtaking water views, private dock access and thoughtfully designed spaces perfect for family getaways or entertaining. The inviting 2-bedroom, 1-bath cottage features an open-concept layout, stylish Euro-inspired kitchen, cozy fireplace and seamless access to the expansive waterfront deck with outdoor cooking space. Enjoy summer days swimming, kayaking and fishing, followed by sunset cocktails and evenings around the fire pit. The experience continues with a private waterfront Bunkie featuring a king bed, electric fireplace and spectacular river views, plus a dedicated games and entertainment bunkie. This property has everything you need; just arrive, unpack, and start enjoying the waterfront lifestyle.Whether you're looking for a private family retreat, weekend getaway, or a truly turnkey rental opportunity, this is a rare chance to own a fully equipped piece of the Thousand Islands.Ideally located just 15 minutes from Gananoque, 30 minutes to Kingston or Brockville, and only 10 minutes to the Ivy Lea Bridge for convenient U.S. access.

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

Closing Costs

Mortgage Amount
$789,600
Land Transfer Taxes$16,215
Legal Fees (Est.)
$
Total cash required for closing$215,115

Total Monthly Obligation

$4,674/mo
Mortgage $3,981
Monthly Loss $3,626
Principal$1,048
Interest$2,934
Property Tax$318
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-17.0%0
5-Year IRR
2.3%5
10-Year IRR
4.7%
Returns Index
3.8/ 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
$22,200/yr
NOI
$11,667/yr
Net Cash Flow
-$3,009/mo
Cash Margin
-162.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.242
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
17.6/ 100

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

Comparables

Properties near 92 Kerry Point 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.