58 Dusenbury Drive, Loyalist

$825,900
58 Dusenbury Drive

$825,900

New
74d
Detached2-Storey

58 Dusenbury Drive, Loyalist

Total Monthly Obligation $3,706

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
74d
Score
18
Yield
3.9%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X13660108
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-40.23 × 115 ft
Listed on site-Aug 10, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE IGNITE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Other, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-56 - Odessa
Title-Residential Freehold

No agent assigned

Welcome Home to 58 Dusenbury Dr., Odessa! Home Step inside the Legacy Model Home by Golden Falcon Homes, a beautifully crafted approx. 2,600 sq. ft. two-storey home where thoughtful design, comfort and quality come together. From the moment you arrive, the striking stone façade, upgraded siding and black-framed windows create an inviting first impression. Inside, enjoy 9' ceilings, abundant natural light and an open-concept layout featuring a stylish kitchen with an upgraded colour package, quartz backsplash, under-cabinet lighting and potlights, flowing into the breakfast and family areas with a cozy gas fireplace. A main-floor den/study offers the perfect space for a home office or quiet retreat, while the oak staircase, second-floor laundry and laminate flooring add elegance and convenience. The primary suite offers a private retreat with a beautifully upgraded ensuite featuring a glass/tile shower, freestanding tub and dual sinks. Extensive upgrades include A/C, upgraded interior & exterior lighting, 17 interior and 10 exterior pot lights, upgraded kitchen finishes, main bath tile wall, BBQ gas line, glass showers and much more. Ideally located just25 minutes from Queen's University, this growing community is minutes from Lake Ontario and the cultural amenities of Kingston, with easy access to Highway 401, schools, Costco, Loblaws and major retailers. A thoughtfully designed home offering modern comfort, convenience and style-come see why 58 Dusenbury Dr. is a place you'll be proud to call home!

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

Closing Costs

Mortgage Amount
$660,720
Land Transfer Taxes$12,993
Legal Fees (Est.)
$
Total cash required for closing$179,673

Total Monthly Obligation

$3,706/mo
Mortgage $3,331
Monthly Loss $2,830
Principal$877
Interest$2,455
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.6%26
10-Year IRR
9.4%
Returns Index
14.4/ 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
$32,004/yr
NOI
$24,304/yr
Net Cash Flow
-$1,306/mo
Cash Margin
-49.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.5/ 100

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

Comparables

Properties near 58 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.