503 Canterbury Crescent, Kingston

$779,900
503 Canterbury Crescent

$779,900

New
30d
DetachedBungalow-Raised

503 Canterbury Crescent, Kingston

Total Monthly Obligation $3,921

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
30d
Score
18
Yield
4.6%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-X13817436
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-65 × 115 ft
Listed on site-Sep 23, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$4,800 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-28 - City SouthWest
Title-Residential Freehold

No agent assigned

Immaculate 3+1 bedroom 2 bathroom raised bungalow located on a great street in Auden Park. Spotless throughout open concept main floor with many recent renos. Huge kitchen opens to oversized living room with stand alone gas fireplace and newer engineered hardwood flooring. Bedrooms are large with plenty of closet space. The main bathroom has been completely renovated. Large kitchen island and dry bar with built in wine fridge and new quartz countertops. Patio doors to a private covered deck with built in BBQ for entertaining your guests. Renovated She cave fully insulated with gas fireplace, surround sound speakers, HDMI hook up, newer windows and flooring. Newer garden shed to keep your garden tools and lawn mower safe and out of the way. Huge fully fenced yard if you have pets ot small children. New professionally installed retaining walls on both sides of the driveway 2026, She-shed renos 2026, siding 2026, eavestroughs 2026, garage doors 2026, patio doors 2021, furnace 2019 and A/C 2020. This home has solar panels that have 5 years left on their contract that is fully transferable that generates substantial income every month. Also has solar for a separate hot water tank so you never run out of hot water and cuts electric costs om half. Spotless 25 x 23' garage with new doors and openers.

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$3,921/mo
Mortgage $3,146
Monthly Loss $3,093
Principal$828
Interest$2,318
Property Tax$400
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.6%
Returns Index
15.0/ 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
$36,120/yr
NOI
$23,208/yr
Net Cash Flow
-$1,212/mo
Cash Margin
-40.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.6/ 100

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

Comparables

Properties near 503 Canterbury 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.