39 Brennan Crescent, Loyalist

$599,999
39 Brennan Crescent

$599,999

New
22d
Detached2-Storey

39 Brennan Crescent, Loyalist

Total Monthly Obligation $3,250

Beds
4
Baths
3
Park
1
Sqft
2000-2500
DOM
22d
Score
20
Yield
5.7%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-X13851970
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36 × 105 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,458 (2025)
Parking-2 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/FUTURE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-56 - Odessa
Title-Residential Freehold

No agent assigned

Welcome To 39 Brennan Cres, Odessa (Kingston Area). Home Featuring Offering 9Ft Ceiling More Than 2000 Sf Of Elegant Living Space With Double Door Entry. Spacious 4 Bedrooms And 2.5 Bathrooms. The Luxurious Primary Bedroom With Walking Closet And 5Piece Ensuite (With Separate Walk In Shower). Open Concept Floor Plan Seamlessly Connect To The Dining Area, Providing Easy Access To The Backyard. The Conveniently Located Laundry Room On The Upper Level. The Just Minutes From Hwy 401,Schools, School Bus Routes, Post Office And Shopping, With A Short 15-20 Minutes Drive To Kingston And Napanee

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

Closing Costs

Mortgage Amount
$479,999
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,250/mo
Mortgage $2,420
Monthly Loss $2,613
Principal$637
Interest$1,783
Property Tax$455
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$33,960/yr
NOI
$20,606/yr
Net Cash Flow
-$703/mo
Cash Margin
-24.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.8/ 100

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

Comparables

Properties near 39 Brennan Crescent

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.