43 Country Club Drive, Loyalist

$729,900
43 Country Club Drive

$729,900

New
24d
DetachedBungalow

43 Country Club Drive, Loyalist

Total Monthly Obligation $3,854

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
24d
Score
18
Yield
5.0%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-X13842264
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-54.53 × 116.11 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$6,423 (2025)
Parking-6 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-MASTERS REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Community
Facing-East
Exterior-Vinyl Siding, Brick Veneer
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-57 - Bath
Title-Residential Freehold

No agent assigned

Welcome to 43 Country Club Drive. Gorgeous natural light and golf course views set the stage for this inviting three-bedroom, two-and-a-half-bath bungaloft overlooking the 14th hole of Loyalist Golf and Country Club. The stunning focal point is two storeys of windows framing a gas fireplace, creating a memorable gathering space with an impressive wow factor. The open-concept living, dining and kitchen areas make everyday living and entertaining a pleasure, with all principal rooms overlooking the course. A main-floor primary bedroom with ensuite and conveniently located laundry, along with a powder room, offers comfortable main-level living. Upstairs, two generous bedrooms, each with a walk-in closet, and a shared full bathroom provide welcoming space for family and guests. Enjoy your morning coffee on the covered front porch or relax on the large rear deck and ground-level patio. Attractive landscaping completes this lovely home, where light, space and beautiful views come together. This home includes a community membership providing full access to the clubhouse facilities year round. The historic Village of Bath offers the charm of village living, with local shops, a marina, pickleball courts, waterfront parks, walking trails and a welcoming community spirit, all within easy reach of Kingston. VILLAGE LIFESTYLE, More Than Just a Place to Live. Please see the multimedia links for the virtual tour, home video, floor plans and Village of Bath video.

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$3,854/mo
Mortgage $2,944
Monthly Loss $3,080
Principal$775
Interest$2,169
Property Tax$535
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.4%1
5-Year IRR
9.0%29
10-Year IRR
9.9%
Returns Index
15.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,732/yr
NOI
$22,136/yr
Net Cash Flow
-$1,100/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.0/ 100

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

Comparables

Properties near 43 Country Club 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.