36 Amherst Drive, Loyalist

$474,900
36 Amherst Drive

$474,900

New
8d
Att/Row/Townhouse2-Storey

36 Amherst Drive, Loyalist

Total Monthly Obligation $2,622

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
8d
Score
24
Yield
6.4%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14083376
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-20.01 × 110.33 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$3,976.78 (2026)
Parking-3 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-tbd
Neighbourhood-54 - Amherstview
Title-Residential Freehold

No agent assigned

Beautiful townhouse offering over 1,625 square feet of living space in an excellent location! The thoughtfully designed main floor features a bright, open-concept layout that creates a welcoming atmosphere for both everyday living and entertaining. The living and dining areas flow seamlessly to the fenced backyard, where a private deck offers the perfect spot to unwind, enjoy summer evenings, or host family and friends. Upstairs, you'll find two spacious bedrooms with potential to add a third. The primary bedroom offers convenient access to the cheater ensuite, which also serves the second bedroom. Second-floor laundry adds to the home's practical design and makes daily routines that much easier. Updates include newer hand-scraped hardwood flooring on both the main and upper levels, new tile in the entrance and bathrooms, a newer butcher block countertop on the kitchen island, updated lighting throughout and roof(2025). The finished lower level provides even more versatile living space, ideal for a comfortable family room, home theatre, playroom, or home gym. A separate utility room offers additional storage, while a rough-in for a third bathroom provides an opportunity to customize the space to suit your needs. An attached single-car garage completes the package, providing sheltered parking and additional storage options. Ideally situated close to a variety of amenities, shopping, restaurants, and everyday conveniences, this home also offers a short drive to Kingston, making it a great option for commuters. With its generous living space, functional layout, private outdoor area, and convenient location, this townhouse is an excellent opportunity for first-time buyers, downsizers, or anyone looking for comfortable, low-maintenance living.

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

Closing Costs

Mortgage Amount
$379,920
Land Transfer Taxes$5,973
Legal Fees (Est.)
$
Total cash required for closing$102,453

Total Monthly Obligation

$2,622/mo
Mortgage $1,916
Monthly Loss $2,118
Principal$504
Interest$1,412
Property Tax$331
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.7%55
10-Year IRR
12.8%
Returns Index
28.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$30,600/yr
NOI
$19,063/yr
Net Cash Flow
-$327/mo
Cash Margin
-12.8%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
32.1/ 100

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

Comparables

Properties near 36 Amherst 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.