86 ELLERBECK Street, Kingston

$799,900
86 ELLERBECK Street

$799,900

New
4d
Detached1 1/2 Storey

86 ELLERBECK Street, Kingston

Total Monthly Obligation $4,272

Beds
5
Baths
2
Park
2
Sqft
1500-2000
DOM
4d
Yield
3.5%
Cash on Cash
-11.3%
Cap Rate
2.2%
5Y IRR
6.7%
10Y IRR
7.7%
Property Type-Detached
MLS® Number-X14092548
Beds-5
Bathrooms-2
Size-1500-2000 sqft
Lot Size-33 × 123 ft
Listed on site-Oct 19, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$8,043 (2026)
Parking-2 - None
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-14 - Central City East
Title-Residential Freehold

No agent assigned

Alwington District. Located near Queen's University and just two blocks from beautiful Breakwater Park, this spacious 5-bedroom, 2-bathroom home offers an excellent opportunity in a highly desirable Kingston neighbourhood. Easily room for a 6th bedroom. Featuring hardwood flooring throughout much of the home, 2x gas fireplaces and plenty of living space including a living & dining Room PLUS a large Family Room. Furnace (2019) & Windows (2012), Enjoy being just steps from the waterfront & Parks, and in between Main and West Campuses. An excellent opportunity for investors, students, or families looking to enjoy everything this fantastic location has to offer! Currently rented for $4,400 / month + Utilities.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,272/mo
Mortgage $3,227
Monthly Loss $3,423
Principal$849
Interest$2,378
Property Tax$670
Home Insurance$125
Variable Costs$250

No rent estimate available. Enter a monthly rent in Assumptions & Inputs below to calculate.

Assumptions & Inputs
$/mo
%
$
yr
%

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

Comparables

Properties near 86 ELLERBECK Street

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.