786 NEWMARKET Lane, Kingston

$439,000
786 NEWMARKET Lane

$439,000

New
18d
Att/Row/Townhouse2-Storey

786 NEWMARKET Lane, Kingston

Total Monthly Obligation $2,458

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
18d
Score
28
Yield
7.4%
Cash on Cash
6.3%
Cap Rate
5.9%
5Y IRR
20.6%
10Y IRR
18.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13864622
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-18.25 × 97.41 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$3,742.61 (2025)
Parking-2 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-POWER MARKETING REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-22 - East of Sir John A. Blvd
Title-Residential Freehold

No agent assigned

PRICED TO SELL! Exceptional Value in River Park! Welcome to this 3-bedroom townhouse in the sought-after River Park community. Offering an excellent combination of location, lifestyle and value, this home is ideally situated with quick access to the new Waaban Crossing, downtown Kingston, CFB Kingston, Royal Military College, Highway 401, shopping, schools, public transit and VIA Rail. Features include a bright white kitchen, laminate flooring throughout, inside entry from the garage, a primary bedroom with walk-in closet, and an unfinished basement ready for your personal touch. Enjoy the scenic Cataraqui River setting, parks, walking trails and easy waterfront access. An excellent opportunity for buyers seeking a well-located townhouse with great potential. A must-see-book your private showing today!

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

Closing Costs

Mortgage Amount
$351,200
Land Transfer Taxes$5,255
Legal Fees (Est.)
$
Total cash required for closing$94,555

Total Monthly Obligation

$2,458/mo
Mortgage $1,771
Monthly Loss $1,992
Principal$466
Interest$1,305
Property Tax$312
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%35
Cash-on-Cash
-0.5%7
5-Year IRR
15.4%73
10-Year IRR
15.0%
Returns Index
39.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$32,280/yr
NOI
$20,809/yr
Net Cash Flow
-$37/mo
Cash Margin
-1.4%4
Cash Flow Index
3.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9825
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
36.7/ 100

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

Comparables

Properties near 786 NEWMARKET Lane

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.