71 Rose Abbey Drive, Kingston

$479,900
71 Rose Abbey Drive

$479,900

Price Change
28d
Att/Row/Townhouse2-Storey

71 Rose Abbey Drive, Kingston

Total Monthly Obligation $2,604

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
28d
Score
27
Yield
7.0%
Cash on Cash
5.4%
Cap Rate
5.7%
5Y IRR
19.9%
10Y IRR
18.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13827772
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-21.98 × 128.2 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-31-50
Taxes-$3,519.42 (2026)
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible - Nov 24 preferred
Neighbourhood-13 - Kingston East (Incl Barret Crt)
Title-Residential Freehold

No agent assigned

My favourite mornings start the same way: black coffee, back steps, the sun finding exactly that spot. I could drag over a deck chair, but then I'd lose the light, and the light is the whole point. That's the feeling I got the first time I stood on the back deck at 71 Rose Abbey. Same warmth, same quiet. The patio door opens right onto it, so the BBQ is three steps from the kitchen. Past the back fence there's no neighbour looking back at you - just a seldom-used hall and trees. Inside, the work is already done. Stove new in 2024, fridge in 2025. Fresh carpet on the stairs, freshly painted walls, and both bathrooms recently renovated. New roof in 2024. There's no project list waiting for you, no first-summer scramble. The house needs exactly one thing: a new owner. We're all used to hearing that the photos flatter the place. Come see this one. The photos only tell you it's great - the back steps on a sunny morning tell you why.

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

Closing Costs

Mortgage Amount
$383,920
Land Transfer Taxes$6,073
Legal Fees (Est.)
$
Total cash required for closing$103,553

Total Monthly Obligation

$2,604/mo
Mortgage $1,936
Monthly Loss $2,095
Principal$509
Interest$1,426
Property Tax$293
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%34
Cash-on-Cash
-1.0%6
5-Year IRR
15.0%71
10-Year IRR
14.6%
Returns Index
37.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$33,600/yr
NOI
$22,221/yr
Net Cash Flow
-$84/mo
Cash Margin
-3.0%3
Cash Flow Index
2.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
34.8/ 100

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

Comparables

Properties near 71 Rose Abbey 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.