970 Killarney Crescent, Kingston

$429,000
970 Killarney Crescent

$429,000

New
2d
Semi-Detached Bungalow

970 Killarney Crescent, Kingston

Total Monthly Obligation $2,387

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
2d
Score
22
Yield
5.8%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.3%
10Y IRR
14.4%
Property Type-Semi-Detached
MLS® Number-X14102232
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-37.6 × 104.4 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$3,373.17 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMETOWN REALTY KINGSTON CORP., BROKERAGE
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD
Neighbourhood-35 - East Gardiners Rd
Title-Residential Freehold

No agent assigned

Charming bungalow semi with garage on a quiet crescent. Featuring paved driveway with good parking, large 2 bedroom unit upstairs with galley kitchen, spacious living & dining room, the lower level has one bedroom with big windows, a. 3pc bath, bright rec room with gas fireplace & patio doors to private backyard with large deck.

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,387/mo
Mortgage $1,730
Monthly Loss $1,931
Principal$455
Interest$1,275
Property Tax$281
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%38
10-Year IRR
11.0%
Returns Index
20.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$24,924/yr
NOI
$14,558/yr
Net Cash Flow
-$517/mo
Cash Margin
-24.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
32.5/ 100

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

Comparables

Properties near 970 Killarney 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.