115 WRIGHT Crescent 78, Kingston

$408,900
115 WRIGHT Crescent 78

$408,900

New
8d
Condo Townhouse2-Storey

115 WRIGHT Crescent 78, Kingston

Total Monthly Obligation $2,602

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
8d
Score
24
Yield
7.5%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Condo Townhouse
MLS® Number-X14085016
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$3,709 (2025)
Maintenance-$444/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Baseboard (Electric)
Brokerage-EXP REALTY, BROKERAGE
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Possession-TBD
Neighbourhood-14 - Central City East
Title-Residential Condo & Other

No agent assigned

Affordable family living in a convenient Kingston location! Welcome to this well-maintained 3-bedroom townhouse offering comfortable, easy living in the heart of Central Kingston. With a functional layout, a finished lower-level recreation room, and a private patio with a BBQ area, there is plenty of space for the whole family to relax, spend time together, and enjoy everyday life. Take advantage of the community's in-ground swimming pool, perfect for cooling off and making the most of summer. The location is hard to beat, with the YMCA, gym, library, public transit, and Kingston Centre all within walking distance, along with convenient access to downtown Kingston, shopping, restaurants, schools, and major commuter routes. Whether you are a first-time buyer, a growing family, or simply looking for an affordable home that offers convenience without compromising on comfort, this is an excellent opportunity. Turnkey and ready for its next owner, with a flexible closing available to accommodate your plans. Make the move to easy, convenient Kingston living!

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

Closing Costs

Mortgage Amount
$327,120
Land Transfer Taxes$4,653
Legal Fees (Est.)
$
Total cash required for closing$87,933

Total Monthly Obligation

$2,602/mo
Mortgage $1,649
Monthly Loss $2,168
Principal$434
Interest$1,215
Property Tax$309
Condo Fees$444
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
12.8%56
10-Year IRR
13.0%
Returns Index
28.9/ 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
$30,864/yr
NOI
$16,341/yr
Net Cash Flow
-$288/mo
Cash Margin
-11.2%1
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8315
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
32.2/ 100

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

Comparables

Properties near 115 WRIGHT Crescent 78

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.