675 Davis Drive 601, Kingston

$349,900
675 Davis Drive 601

$349,900

New
27d
Condo ApartmentApartment

675 Davis Drive 601, Kingston

Total Monthly Obligation $2,847

Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
27d
Score
25
Yield
10.1%
Cash on Cash
3.7%
Cap Rate
5.4%
5Y IRR
18.5%
10Y IRR
17.0%
Property Type-Condo Apartment
MLS® Number-X13835464
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Sep 26, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,265 (2025)
Maintenance-$963.99/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-35 - East Gardiners Rd
Title-Residential Condo & Other

No agent assigned

Urban Convenience Meets Spectacular Views in Kingston's West End! Welcome to this bright and beautifully maintained 2-bedroom condo, perfectly situated in one of Kingston's most accessible and sought-after West End neighbourhoods. The open-concept living space features generous natural light and flows out to spectacular, elevated city views, the ideal spot for morning coffee or evening sunsets. Designed for year-round comfort with in-unit air conditioning, this home offers two spacious bedrooms with excellent closet space and a flexible, functional layout. Best of all, you'll enjoy unbeatable everyday convenience with the Cataraqui Centre mall, grocery stores, dining, and major public transit hubs just steps from your front door, providing seamless connections to Queen's University, St. Lawrence College, and Downtown Kingston. Whether you're a first-time homebuyer, working professional, or savvy investor, this turnkey property delivers the perfect blend of location, comfort, and view.

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,847/mo
Mortgage $1,411
Monthly Loss $2,476
Principal$371
Interest$1,040
Property Tax$272
Condo Fees$964
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.2%4
5-Year IRR
13.7%62
10-Year IRR
13.9%
Returns Index
32.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$35,280/yr
NOI
$14,519/yr
Net Cash Flow
-$201/mo
Cash Margin
-6.9%1
Cash Flow Index
1.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
30.7/ 100

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

Comparables

Properties near 675 Davis Drive 601

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.