302 Arrowhead Place, Kingston

$639,900
302 Arrowhead Place

$639,900

New
30d
DetachedBungalow

302 Arrowhead Place, Kingston

Total Monthly Obligation $3,340

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
30d
Score
20
Yield
5.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-X13817520
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-125 × 65 ft
Listed on site-Sep 23, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,608 (2025)
Parking-3 - Attached
Basement-Finished, Separate Entrance
Heating-Baseboard (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-25 - West of Sir John A. Blvd
Title-Residential Freehold

No agent assigned

Welcome to this bright and inviting bungalow in the sought-after Strathcona Park neighbourhood! Located on a quiet street, this three-bedroom home offers a comfortable layout with plenty of natural light and room to make it your own. The updated kitchen, living and dining areas flow nicely together, creating a warm space for everyday living and entertaining. Three good-sized bedrooms and an updated bathroom complete the main level. The lower level, with its separate entrance, offers a bright rec room, den, additional kitchen and full bathroom - perfect for guests, a home office, extended family or added living space. Even a potential In-Law Suite. Outside, enjoy the fenced side yard and back patio, ideal for fall evenings, gardening or simply relaxing. The corner lot brings in beautiful sunlight throughout the day. Conveniently located close to parks, shops, the 401 and everyday amenities, this is a home that offers both comfort and convenience.

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,340/mo
Mortgage $2,581
Monthly Loss $2,661
Principal$679
Interest$1,902
Property Tax$384
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%39
10-Year IRR
11.1%
Returns Index
20.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,680/yr
NOI
$22,104/yr
Net Cash Flow
-$739/mo
Cash Margin
-25.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.4/ 100

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

Comparables

Properties near 302 Arrowhead Place

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.