512 Johnson Street, Kingston

$1,025,000
512 Johnson Street

$1,025,000

New
25d
Detached2-Storey

512 Johnson Street, Kingston

Total Monthly Obligation $5,047

Beds
6
Baths
2
Park
2
Sqft
1500-2000
DOM
25d
Yield
3.4%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-X13835878
Beds-6
Bathrooms-2
Size-1500-2000 sqft
Lot Size-27.5 × 120 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$6,455 (2025)
Parking-2 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS INSPIRE REALTY, BROKERAGE
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-Flexible
Neighbourhood-14 - Central City East
Title-Residential Freehold

No agent assigned

Turnkey Queens student rental featuring 6 beds, 2 full baths, and 2 parking spots. Newly renovated and fully tenanted until April 30, 2027. Highly desirable downtown location just a 5 minute walk to Queens University. Updates include new furnace, modern flooring, all windows, kitchen countertop & sink, bathroom showers & vanities, new stainless steel kitchen appliances, including 2 refrigerators, and fresh paint throughout. Fantastic low-maintenance asset to add to your portfolio!

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

Closing Costs

Mortgage Amount
$820,000
Land Transfer Taxes$16,975
Legal Fees (Est.)
$
Total cash required for closing$223,475

Total Monthly Obligation

$5,047/mo
Mortgage $4,135
Monthly Loss $3,959
Principal$1,088
Interest$3,047
Property Tax$538
Home Insurance$125
Variable Costs$250

No rent estimate available. Enter a monthly rent in Assumptions & Inputs below to calculate.

Assumptions & Inputs
$/mo
%
$
yr
%

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

Comparables

Properties near 512 Johnson 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.