1017 Woodhaven Drive, Kingston

$749,000
1017 Woodhaven Drive

$749,000

New
19d
Detached2-Storey

1017 Woodhaven Drive, Kingston

Total Monthly Obligation $3,867

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
19d
Score
17
Yield
4.4%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X13863996
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-44 × 105 ft
Listed on site-Oct 4, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,644.09 (2025)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Beautiful Caraco "Clayton" model, conveniently located on Woodhaven Drive. This spacious 3+1 bedroom, 3.5-bathroom home features a fully finished basement and still feels like new. The main floor offers tile and hardwood flooring, 9-ft ceilings, and a bright open-concept layout with a maple kitchen featuring a large island, spacious living and dining areas. The laundry room provides direct access to the double garage. Upstairs are three generously sized bedrooms, including a primary suite with a walk-in closet and impressive ensuite. The fully finished lower level adds a fourth bedroom, additional bathroom, and cozy den/family area. Outside, enjoy the low-maintenance backyard with deck, shed, and partial fencing. A wonderful home offering space, comfort, and easy living!

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,867/mo
Mortgage $3,021
Monthly Loss $3,072
Principal$795
Interest$2,226
Property Tax$470
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.8%
Returns Index
11.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,300/yr
NOI
$19,826/yr
Net Cash Flow
-$1,369/mo
Cash Margin
-49.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.3/ 100

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

Comparables

Properties near 1017 Woodhaven 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.