366 Roosevelt Drive, Kingston

$579,900
366 Roosevelt Drive

$579,900

New
21d
DetachedBungalow

366 Roosevelt Drive, Kingston

Total Monthly Obligation $3,073

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
21d
Score
24
Yield
6.4%
Cash on Cash
3.0%
Cap Rate
5.2%
5Y IRR
17.9%
10Y IRR
16.5%
Property Type-Detached
MLS® Number-X13854340
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-67.5 × 89.35 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,308 (2026)
Parking-4 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Metal
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-28 - City SouthWest
Title-Residential Freehold

No agent assigned

This raised bungalow is calling your name so listen carefully. 366 Roosevelt Drive is the perfect example of when an older house gets all the love it deserves. Top to bottom inside and out ...every living space has received the attention to put this older beauty in wonderful and current condition. It's a 2 bed up and 2 bed down model with bathrooms on both floors. There are up and down stairs both front and back for great flexibility. Add this to the superior private backyard and you are talking family living at a realistic budget. Located in the popular Henderson community that features Henderson school, play fields and even Lakeshore Pool, a membership based community pool. This could be your new home in Kingston's west end so call your agent and get going.

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,073/mo
Mortgage $2,339
Monthly Loss $2,458
Principal$616
Interest$1,724
Property Tax$359
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%29
Cash-on-Cash
-2.7%4
5-Year IRR
13.5%61
10-Year IRR
13.4%
Returns Index
32.0/ 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
$37,200/yr
NOI
$24,672/yr
Net Cash Flow
-$283/mo
Cash Margin
-9.1%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8818
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
29.6/ 100

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

Comparables

Properties near 366 Roosevelt 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.