746 Laidlaw Crescent, Kingston

$573,000
746 Laidlaw Crescent

$573,000

New
29d
DetachedBacksplit 3

746 Laidlaw Crescent, Kingston

Total Monthly Obligation $3,000

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
29d
Score
24
Yield
6.2%
Cash on Cash
2.5%
Cap Rate
5.1%
5Y IRR
17.6%
10Y IRR
16.3%
Property Type-Detached
MLS® Number-X13824736
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-68.11 × 118.4 ft
Listed on site-Sep 24, 2026
Style-Backsplit 3
Building Type-Detached
Taxes-$3,767.65 (2025)
Parking-5 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-37 - South of Taylor-Kidd Blvd
Title-Residential Freehold

No agent assigned

Welcome to this beautiful well maintained home nestled on a quiet family friendly street in Kingston's desirable west end! Set on a spacious lot, the property features a double-wide driveway, an attached single-car garage, and a private side deck offering the perfect place to relax or entertain. Step inside to a bright galley kitchen that flows seamlessly into the spacious dining and living area. A large bay window fills the living space with natural light, while the sliding patio doors provide easy access to the side deck. Beautiful hardwood flooring in excellent condition extends throughout the main level, adding warmth and timeless appeal. A short flight of stairs leads to three generously sized bedrooms and a 4-piece bathroom. The lower level offers a cozy family room with a gas fireplace, a convenient 2-piece bathroom, a laundry area, and ample storage space. The backyard is complete with a storage shed and a separate workshop, ideal for hobbies, projects, or additional storage. Lovingly maintained throughout and offering solid bones, this home is ready for its next owners to add their own personal touches. Conveniently located close to parks, schools, shopping, public transit, and all the amenities Kingston's west end has to offer!

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

Closing Costs

Mortgage Amount
$458,400
Land Transfer Taxes$7,935
Legal Fees (Est.)
$
Total cash required for closing$124,035

Total Monthly Obligation

$3,000/mo
Mortgage $2,311
Monthly Loss $2,392
Principal$608
Interest$1,703
Property Tax$314
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.1%4
5-Year IRR
13.2%59
10-Year IRR
13.1%
Returns Index
30.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$35,724/yr
NOI
$23,884/yr
Net Cash Flow
-$321/mo
Cash Margin
-10.8%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
29.7/ 100

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

Comparables

Properties near 746 Laidlaw Crescent

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.