1153 Escala Crescent, Kingston

$998,900
1153 Escala Crescent

$998,900

New
21d
Detached2-Storey

1153 Escala Crescent, Kingston

Total Monthly Obligation $4,997

Beds
5
Baths
4
Park
4
Sqft
2500-3000
DOM
21d
Score
16
Yield
4.0%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-X13855920
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-38.35 × 104.99 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,106.82 (2025)
Parking-6 - Attached
Basement-Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Welcome home to 1153 Escala Drive! This beautifully finished, stylishly decorated executive home in sought-after Woodhaven, offering over 4,000 sqft of impressive living space designed for today's modern family. From the moment you step inside, the 9-foot ceilings, rich hardwood flooring, and abundance of natural light set the tone. The open-concept main level is both functional and inviting, centered around a stunning kitchen with granite countertops, stainless steel appliances, and a large island-perfect for everyday living and entertaining. The space flows seamlessly into the bright great room with gas fireplace and dining area, with walkout to a private, south-facing rear yard. A main floor office provides the ideal work-from-home setup, while a formal dining area adds flexibility for hosting. Upstairs features additional home office space, four spacious bedrooms, highlighted by a generous primary suite with walk-in closet and ensuite-your own private retreat. The fully finished lower level adds incredible value with a self-contained in-law suite complete with its own kitchen, living area, bedroom, laundry and bathroom-ideal for extended family or income potential. Additional features include a well-designed mudroom/laundry area, quality finishes throughout, and a layout that balances comfort, style, and functionality. Located in one of Kingston's most desirable neighbourhoods, close to parks, schools, and everyday amenities-this is a home that checks all the boxes!

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

Closing Costs

Mortgage Amount
$799,120
Land Transfer Taxes$16,453
Legal Fees (Est.)
$
Total cash required for closing$217,733

Total Monthly Obligation

$4,997/mo
Mortgage $4,029
Monthly Loss $3,936
Principal$1,060
Interest$2,969
Property Tax$592
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$40,404/yr
NOI
$24,757/yr
Net Cash Flow
-$1,966/mo
Cash Margin
-58.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.7/ 100

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

Comparables

Properties near 1153 Escala 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.