136 Notch Hill Road 5, Kingston

$309,900
136 Notch Hill Road 5

$309,900

New
17d
Condo Townhouse2-Storey

136 Notch Hill Road 5, Kingston

Total Monthly Obligation $2,181

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
17d
Score
35
Yield
10.0%
Cash on Cash
9.6%
Cap Rate
6.6%
5Y IRR
23.3%
10Y IRR
21.0%
Property Type-Condo Townhouse
MLS® Number-X13867568
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,529 (2025)
Maintenance-$520/mo
Locker-None
Parking-1 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Possession-Flexible
Neighbourhood-18 - Central City West
Title-Residential Condo & Other

No agent assigned

Vacant and ready for you to move in!!!! Sick of renting? This is your opportunity to enter home ownership and pay yourself rent! This centrally located townhouse is low maintenance, has many updates including newer gas furnace, central air, flooring, kitchen and bathrooms. Three bedrooms upstairs, 1.5 bathrooms and a finished basement... Don't miss this opportunity knocking!

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

Closing Costs

Mortgage Amount
$247,920
Land Transfer Taxes$3,124
Legal Fees (Est.)
$
Total cash required for closing$66,604

Total Monthly Obligation

$2,181/mo
Mortgage $1,250
Monthly Loss $1,852
Principal$329
Interest$921
Property Tax$211
Condo Fees$520
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.4%42
Cash-on-Cash
2.4%13
5-Year IRR
18.0%86
10-Year IRR
17.3%
Returns Index
47.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
35/ 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
$30,864/yr
NOI
$16,609/yr
Net Cash Flow
$134/mo
Cash Margin
5.2%12
Cash Flow Index
12.4/ 100
Risk Profile
Weight: 20%
DSCR
1.1136
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
42.9/ 100

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

Comparables

Properties near 136 Notch Hill Road 5

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.