412 Malabar Drive, Kingston

$675,000
412 Malabar Drive

$675,000

Price Change
28d
DetachedBungalow-Raised

412 Malabar Drive, Kingston

Total Monthly Obligation $3,464

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
28d
Score
20
Yield
5.2%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X13830244
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40.32 × 136.5 ft
Listed on site-Sep 25, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$4,400.45 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stone
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD
Neighbourhood-35 - East Gardiners Rd
Title-Residential Freehold

No agent assigned

Classic and convenient is a good way to describe this raised Bungalow with full stone exterior backing onto green space in Kingston's West end. This home is appealing to all the right People from Young professionals, to empty Nesters. You are greeted at the front entrance with rich flooring throughout the main level and carpet free living. Conveniently located on a bus route for easy access to the rest of the City and a short distance to Shopping, Restaurants and so much more. Just sit back and enjoy this well maintained home with 2+1 bedrooms and two full baths with so much potential for the mature individual that needs space for in-law or healthcare accommodations. The lower level with walk out could provide a great retreat. relax and enjoy the sounds of nature on the back deck over looking a great backyard with green space behind or display your Barbequing skills on the Gas BBQ already to go. Just remember- you're minutes from excellent schools, Parks and Walking trails! So much value in this move in ready home.

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

Closing Costs

Mortgage Amount
$540,000
Land Transfer Taxes$9,975
Legal Fees (Est.)
$
Total cash required for closing$146,475

Total Monthly Obligation

$3,464/mo
Mortgage $2,723
Monthly Loss $2,748
Principal$716
Interest$2,006
Property Tax$367
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.3%38
10-Year IRR
10.8%
Returns Index
19.9/ 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
$35,328/yr
NOI
$22,895/yr
Net Cash Flow
-$815/mo
Cash Margin
-27.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
24.5/ 100

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

Comparables

Properties near 412 Malabar 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.