1371 Brackenwood Crescent, Kingston

$609,900
1371 Brackenwood Crescent

$609,900

New
4d
Semi-Detached Bungalow-Raised

1371 Brackenwood Crescent, Kingston

Total Monthly Obligation $3,153

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1500-2000
DOM
4d
Score
18
Yield
4.3%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Semi-Detached
MLS® Number-X14094236
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-26.21 × 106 ft
Listed on site-Oct 19, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Age-31-50
Taxes-$3,817.81 (2026)
Parking-6 - Built-In
Basement-Walk-Up, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Welcome to 1371 Brackenwood Crescent, a west-end, semi-detached home with a full in-law suite and the added convenience of a large, double sized garage with two separate garage doors. With comfortable living spaces on both levels, this home offers a versatile layout for extended family or multigenerational living. The main floor features three bedrooms, a five-piece bathroom, and separate living and dining areas, providing plenty of room for everyday living and entertaining. A beautiful kitchen and generous closet space complete the functional layout. The lower level in-law suite offers one bedroom, a kitchen, a comfortable living area, a three-piece bathroom, laundry, and storage. Two separate built-in garages offer valuable space for parking, storage, or hobbies. With its west-end location and flexible layout, this is a welcoming home with room to bring family together.

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

Closing Costs

Mortgage Amount
$487,920
Land Transfer Taxes$8,673
Legal Fees (Est.)
$
Total cash required for closing$132,153

Total Monthly Obligation

$3,153/mo
Mortgage $2,460
Monthly Loss $2,506
Principal$647
Interest$1,813
Property Tax$318
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$26,388/yr
NOI
$15,431/yr
Net Cash Flow
-$1,174/mo
Cash Margin
-53.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
24.9/ 100

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

Comparables

Properties near 1371 Brackenwood Crescent

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.