943 Mayfair Crescent, Kingston

$634,900
943 Mayfair Crescent

$634,900

New
16d
DetachedBacksplit 4

943 Mayfair Crescent, Kingston

Total Monthly Obligation $3,314

HausQ Valuation Report
Beds
5
Baths
3
Park
2
Sqft
1500-2000
DOM
16d
Score
20
Yield
5.2%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.2%
Property Type-Detached
MLS® Number-X13871230
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-52.87 × 120 ft
Listed on site-Oct 7, 2026
Style-Backsplit 4
Building Type-Detached
Age-51-99
Taxes-$4,538.44 (2026)
Parking-3 - Attached
Basement-Separate Entrance, Partially Finished, Walk-Out, Walk-Up, Apartment, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABOUTOWNE REALTY CORP.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-37 - South of Taylor-Kidd Blvd
Title-Residential Freehold

No agent assigned

Attention Investors, Multi-generational Families & Savvy Buyers! Welcome to this incredibly versatile 5-bedroom, 2-kitchen back-split, set up like a duplex and zoned for up to a fourplex with proper fire separation (buyer to verify). Live in one unit and rent the other-or plan for future expansion! Main Level features a bright living/dining area, eat-in kitchen, walk out deck, 1 bedroom, and a 2 & 3 piece bath. The lower level offers a separate entrance, 4 bedrooms, a second kitchen, laundry, and a 3 piece bath-perfect for in-laws or tenants. Walk out from the lower level to a tranquil, park-like pie shaped backyard-ideal for morning coffee or evening entertaining. Both levels have their own laundry, plus an attached 1-car garage.Currently a spacious single-family in law suite home with income potential already in place. Don't miss this rare opportunity to own a property that adapts to your needs-today and tomorrow.

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

Closing Costs

Mortgage Amount
$507,920
Land Transfer Taxes$9,173
Legal Fees (Est.)
$
Total cash required for closing$137,653

Total Monthly Obligation

$3,314/mo
Mortgage $2,561
Monthly Loss $2,640
Principal$674
Interest$1,887
Property Tax$378
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$33,000/yr
NOI
$20,662/yr
Net Cash Flow
-$839/mo
Cash Margin
-30.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
25.1/ 100

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

Comparables

Properties near 943 Mayfair 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.