675 Millwood Drive, Kingston

$600,000
675 Millwood Drive

$600,000

New
29d
Semi-Detached Bungalow

675 Millwood Drive, Kingston

Total Monthly Obligation $3,190

Beds
2
Baths
3
Park
2
Sqft
1100-1500
DOM
29d
Score
20
Yield
5.4%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.5%
Property Type-Semi-Detached
MLS® Number-X13822594
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-37.04 × 113 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Semi-Detached
Age-16-30
Taxes-$4,743 (2025)
Parking-4 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-MASTERS REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick Veneer
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-28 - City SouthWest
Title-Residential Freehold

No agent assigned

Welcome to Pine Hill Estates, an adult lifestyle community in southwest Kingston that truly feels like home and where comfortable living and a genuine sense of community come together. Ideally located close to shopping, everyday amenities, the Landings Golf Course and Lemoine Point Conservation Area, Pine Hill Estates offers comfort, convenience and a strong sense of community. This bright and open 1,466-square-foot semi-detached bungalow offers exceptional main-floor living. The main level features two bedrooms and two bathrooms, along with spacious, light-filled living and dining areas and a functional kitchen designed for everyday living and entertaining. A standout feature is the four-season sunroom at the rear of the home. Overlooking the private, south-facing backyard, it's a comfortable place to enjoy your morning coffee, settle in with a book or simply take in the changing seasons. The lower level extends the living space with four additional multipurpose rooms, another full bathroom and plenty of storage. There's room here for overnight guests, a home office, fitness area, hobbies, media space-or whatever best suits your lifestyle. Ownership also includes membership in the Pine Hill Estates clubhouse-a welcoming gathering place where neighbours become friends and staying connected is easy, while still allowing you the privacy to enjoy life at your own pace. It's this balance of space, convenience, privacy and community that makes Pine Hill Estates such a special place to call home. VILLAGE LIFESTYLE Real Estate Team - More Than Just a Place to Live. Please see MULTIMEDIA for Aerial Video, Floorplans and Virtual Tour.

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

Closing Costs

Mortgage Amount
$480,000
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,190/mo
Mortgage $2,420
Monthly Loss $2,554
Principal$637
Interest$1,783
Property Tax$395
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.1/ 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
$32,400/yr
NOI
$19,917/yr
Net Cash Flow
-$760/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.699
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.0/ 100

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

Comparables

Properties near 675 Millwood 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.