702 Maclean Court, Kingston

$479,900
702 Maclean Court

$479,900

New
8d
Att/Row/Townhouse2-Storey

702 Maclean Court, Kingston

Total Monthly Obligation $2,630

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
8d
Score
27
Yield
7.1%
Cash on Cash
5.5%
Cap Rate
5.8%
5Y IRR
20.0%
10Y IRR
18.3%
Property Type-Att/Row/Townhouse
MLS® Number-X14084372
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-20.01 × 109.91 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,832.59 (2026)
Parking-3 - Attached
Basement-Development Potential, Full
Heating-Forced Air (Gas)
Brokerage-EXP REALTY, BROKERAGE
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-13 - Kingston East (Incl Barret Crt)
Title-Residential Freehold

No agent assigned

Pristine Condition. Cul-de-sac. Backing onto park space. Gas Fireplace in Primary Bedroom. Walking distance to almost everything: groceries, bank, salon, schools, soccer fields, dog park, tennis courts, skatepark, Starbucks, restaurant patios. Just two minutes to CFB Kingston, with quick access to downtown and the west end. Adorable front porch, large enough to sit with your morning coffee and watch the sunrise. Inside, a large, wide foyer with a walk-in closet, perfect for winter wear or sports equipment, plus a 2-piece bath and an open-concept kitchen/living/dining. The eat-in kitchen features upgraded raised-panel maple cabinetry. One of my favourite things about this home is the combination of the wall colour, the warm glow of sunlight and views of the surrounding trees and parkland- it creates such a pretty, peaceful feel, especially as the sunlight filters through the trees and picks up the changing colours outside. Sliding patio door to deck and fully fenced backyard. Upstairs, you'll find a large landing and massive bedrooms, including double doors to your principal bedroom with a beautiful Gas Fireplace. Each bedroom has 2 x double-wide closets. Note the striking Palladian window, making this home feel bigger than expected. Full Basement with bathroom rough-in. Gas Furnace & Fireplace serviced and inspected (October 2026). New Gas Hot Water Heater (rental 2026). 40-Year Architectural Shingles (2020). Attached garage. Paved driveway large enough for two cars in tandem. This home has been adored by its current owner and is now ready for you to enjoy!

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

Closing Costs

Mortgage Amount
$383,920
Land Transfer Taxes$6,073
Legal Fees (Est.)
$
Total cash required for closing$103,553

Total Monthly Obligation

$2,630/mo
Mortgage $1,936
Monthly Loss $2,121
Principal$509
Interest$1,426
Property Tax$319
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.9%6
5-Year IRR
15.0%71
10-Year IRR
14.6%
Returns Index
37.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$34,056/yr
NOI
$22,318/yr
Net Cash Flow
-$76/mo
Cash Margin
-2.7%3
Cash Flow Index
2.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
34.7/ 100

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

Comparables

Properties near 702 Maclean Court

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.