19 Sunset Lane, Kingston

$859,000
19 Sunset Lane

$859,000

New
30d
DetachedOther

19 Sunset Lane, Kingston

Total Monthly Obligation $4,287

Beds
3
Baths
3
Park
8
Sqft
2500-3000
DOM
30d
Score
19
Yield
5.0%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-X13818430
Beds-3
Bathrooms-3
Size-2500-3000 sqft
Lot Size-187 × 704 ft
Listed on site-Sep 23, 2026
Style-Other
Building Type-Detached
Taxes-$5,360.33 (2025)
Parking-10 - Attached
Basement-Finished, Full
Heating-Forced Air (Propane)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD. , BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Roughed In
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-TBA
Neighbourhood-44 - City North of 401
Title-Residential Freehold

No agent assigned

Welcome to this beautifully updated waterfront home, offering the perfect blend of country living and city convenience. Set on approximately 2.845 acres with 108 feet of waterfront on Colonel By Lake, this exceptional property lets you enjoy the best of both worlds-waterfront acreage while remaining just minutes from Kingston, East End amenities and Highway 401. Inside, the home has been thoughtfully updated with stylish finishes and spa-like bathrooms that add a touch of luxury. The impressive lower level offers fantastic additional space, featuring a stunning fireplace and a walkout to the hot tub, creating the perfect setting for a relaxing or entertaining year-round. With in-law potential, additional laundry and a huge separate storage area, there is plenty of flexibility for extended family, guests or changing needs, including great in law suite potential. Outside, the property provides space to enjoy the outdoors, along with the added benefit of your own waterfront. The oversized double-car garage with 9" x 9" doors is heated and insulted, making it ideal for vehicles, hobbies, a workshop or additional storage. A rare opportunity to enjoy average, waterfront, privacy and space without giving up the convenance of the city-this is a property that truly offers it all. Get ready to settle in and enjoy the incredible sunsets on this property.

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

Closing Costs

Mortgage Amount
$687,200
Land Transfer Taxes$13,655
Legal Fees (Est.)
$
Total cash required for closing$186,955

Total Monthly Obligation

$4,287/mo
Mortgage $3,465
Monthly Loss $3,375
Principal$912
Interest$2,553
Property Tax$447
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.1/ 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
$42,744/yr
NOI
$28,609/yr
Net Cash Flow
-$1,081/mo
Cash Margin
-30.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
21.0/ 100

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

Comparables

Properties near 19 Sunset Lane

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.