1505 Clover Street, Kingston

$779,900
1505 Clover Street

$779,900

New
30d
Detached2-Storey

1505 Clover Street, Kingston

Total Monthly Obligation $4,008

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
30d
Score
17
Yield
4.3%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-X13818902
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-40 × 104.987 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,841.7 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMETOWN REALTY KINGSTON CORP., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room, Rec Room
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Welcome to this terrific 3-bedroom, 3-bathroom family home, built by Bellefield Custom Homes and ideally located in a desirable part of Woodhaven. Just steps from the park and close to all west-end amenities, this thoughtfully designed home offers a wonderful blend of style, functionality, and comfortable family living. The bright main floor features a spacious open-concept layout with a modern kitchen complete with a generous island and walk-in pantry. The well-appointed mudroom offers excellent organization and convenience, with main-floor laundry, a 2-piece bathroom, and direct access to the 1.5-car garage. The impressive great room is the heart of the home, featuring vaulted ceilings, pot lighting, and a beautiful stone-surround gas fireplace that creates a warm and inviting atmosphere. The adjoining dining area provides an ideal setting for everyday meals or entertaining family and friends. Upstairs, you'll find three comfortable bedrooms, including the inviting primary suite with a walk-in closet, tasteful wainscoting, and a private 3-piece ensuite. The finished lower level provides even more living space, featuring a spacious recreation room with an electric fireplace, pot lighting, and a fun bar area with a built-in mini fridge. A convenient 3-piece bathroom adds versatility, making this level perfect for movie nights, entertaining, or accommodating guests. A fantastic move-in-ready family home offering plenty of space and ready to welcome a new family!

$
$
%
%
$
$
$
(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

$4,008/mo
Mortgage $3,146
Monthly Loss $3,180
Principal$828
Interest$2,318
Property Tax$487
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,300/yr
NOI
$19,628/yr
Net Cash Flow
-$1,510/mo
Cash Margin
-54.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.6/ 100

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

Comparables

Properties near 1505 Clover Street

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.