193 Hawthorne Avenue, Kingston

$499,900
193 Hawthorne Avenue

$499,900

New
29d
DetachedBungalow

193 Hawthorne Avenue, Kingston

Total Monthly Obligation $2,726

Beds
3
Baths
1
Park
3
Sqft
700-1100
DOM
29d
Score
19
Yield
5.1%
Cash on Cash
-3.4%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13823850
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-60.43 × 122.28 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,013.6 (2026)
Parking-4 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-25 - West of Sir John A. Blvd
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained bungalow, thoughtfully cared for and ready to welcome its next owners! The bright and spacious main floor offers a comfortable living/dining layout with plenty of natural light and a warm, inviting atmosphere throughout. The functional kitchen provides views of the gorgeous rear yard. Three cozy bedrooms, one with a sliding door leading to the rear deck, and a 4 piece bathroom complete the main level. Just off the kitchen you willfind a convenient mudroom, ideal for extra storage. The newly renovated basement provides valuable additional space and endless possibilities. Whether you envision a dedicated crafting area, hobby space, workshop, or simply need extra room for storage, this versatile lower levelis ready to meet your needs. Step outside and discover a backyard that has been lovingly developed and meticulously cared for. Beautiful flower gardens, mature greenery, and a sense of privacy create a peaceful outdoor retreat where you can relax, entertain, and enjoy your own little oasis. The detached garage adds valuable convenience and storage, providing space for your vehicle, tools, seasonal items, and more. Located in a quiet, established neighbourhood with a central location, this home offers easy access to parks, schools, shopping, and everyday amenities. A wonderful combination of comfort, functionality, and serene outdoor living - this charming bungalow is one you won't want to miss.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,726/mo
Mortgage $2,016
Monthly Loss $2,195
Principal$531
Interest$1,486
Property Tax$334
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.3/ 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
$25,500/yr
NOI
$14,436/yr
Net Cash Flow
-$813/mo
Cash Margin
-38.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
28.5/ 100

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

Comparables

Properties near 193 Hawthorne Avenue

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.