28 Dusenbury Drive, Loyalist

$579,000
28 Dusenbury Drive

$579,000

New
3d
Semi-Detached 2-Storey

28 Dusenbury Drive, Loyalist

Total Monthly Obligation $3,177

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
3d
Score
19
Yield
5.1%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Semi-Detached
MLS® Number-X14099808
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25 × 112 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-0-5
Taxes-$5,600 (2026)
Parking-2 - Attached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-56 - Odessa
Title-Residential Freehold

No agent assigned

Welcome to 28 Dusenbury Drive, where modern comfort meets small-town charm in the welcoming community of Odessa! Built in 2023, this beautifully designed 3-bedroom, 3-bathroom semi-detached home offers 1,679 sq. ft. of thoughtfully planned living space, combining contemporary finishes, comfort and functionality. Step inside and appreciate the bright, open-concept main floor, complemented by a striking, extra-wide staircase with attractive wood-finish treads and contrasting white risers, adding architectural character and a wonderful sense of openness. The stylish kitchen is the heart of the home, featuring crisp white cabinetry, quartz countertops, stainless steel appliances and a generous centre island with breakfast bar seating, perfect for casual meals, entertaining and gathering with family and friends. The open concept living & dining areas provide a welcoming space for everyday living, with a walkout to the backyard for outdoor enjoyment. Upstairs, the spacious primary bedroom offers a walk-in closet and private 3-piece ensuite, while two additional bedrooms, a full bathroom and convenient second-floor laundry complete the upper level. The unfinished basement features a separate entrance and bathroom rough-in, providing exciting opportunities to customize the space to suit your future needs. Additional conveniences include a built-in garage with an entrance from the home. Beyond your doorstep, discover the charm of historic Odessa, where local schools, neighbourhood parks, playgrounds and picturesque Babcock Mill create a welcoming, community-oriented lifestyle. Enjoy the relaxed pace of small-town living while benefiting from convenient access to Highway 401, connecting you to Kingston, Napanee and surrounding communities. Whether you're purchasing your first home, looking for room to grow or seeking a modern home in a quieter setting, 28 Dusenbury Drive offers an exceptional opportunity to enjoy the best of modern living and small-town charm!

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

Closing Costs

Mortgage Amount
$463,200
Land Transfer Taxes$8,055
Legal Fees (Est.)
$
Total cash required for closing$125,355

Total Monthly Obligation

$3,177/mo
Mortgage $2,336
Monthly Loss $2,563
Principal$615
Interest$1,721
Property Tax$467
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$29,700/yr
NOI
$16,630/yr
Net Cash Flow
-$950/mo
Cash Margin
-38.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
25.2/ 100

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

Comparables

Properties near 28 Dusenbury 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.