432 Dockside Drive, Kingston

$809,900
432 Dockside Drive

$809,900

New
9d
Detached2-Storey

432 Dockside Drive, Kingston

Total Monthly Obligation $3,815

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
9d
Score
19
Yield
4.4%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X14033384
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-40 × 105 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$2,075 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ORION REALTY CORPORATION
Cooling-Other
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-New Build Construction Approx. 6-8 months from purchase date
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Introducing The Stoneham by CaraCo, a beautifully designed bungalow in the sought-after Riverview Shores community. This brand-new model now offers approximately 2090 sq.ft. of finished living space, 2 bedrooms + den, 2 bathrooms, and basement rec-room, thoughtfully crafted for modern living. The chef-inspired kitchen features quartz countertops, extended upper cabinets and seamlessly connects to the spacious living and dining areas, perfect for entertaining. Hardwood flooring throughout the main living areas (excluding bedrooms & tiled areas) adds style and elegance. Enjoy a double-car garage, private backyard in a prime location just steps from parks, walking trails, schools, public transit and everyday amenities. Nestled near the Cataraqui River, Riverview Shores offers the perfect blend of nature and convenience. Brand new construction by award-winning CaraCo Developments with full Tarion warranty coverage. Limited-time builder pricing - secure your new home today. Receive a $20,000 Design Centre bonus to personalize your finishes and expand your living with the included incentive package of a basement rec room. If a basement rec room is not the right fit for your family, substitute it with one of our other incentive packages at no cost. Take advantage of the new HST rebate already reflected in the price!

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

Closing Costs

Mortgage Amount
$647,920
Land Transfer Taxes$12,673
Legal Fees (Est.)
$
Total cash required for closing$176,153

Total Monthly Obligation

$3,815/mo
Mortgage $3,267
Monthly Loss $2,955
Principal$860
Interest$2,407
Property Tax$173
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.5%32
10-Year IRR
10.1%
Returns Index
17.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$36,000/yr
NOI
$25,825/yr
Net Cash Flow
-$1,115/mo
Cash Margin
-37.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.5/ 100

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

Comparables

Properties near 432 Dockside 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.