5157 Bath Road, Loyalist

$524,900
5157 Bath Road

$524,900

New
25d
Detached2-Storey

5157 Bath Road, Loyalist

Total Monthly Obligation $2,832

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
25d
Score
26
Yield
6.9%
Cash on Cash
4.7%
Cap Rate
5.6%
5Y IRR
19.3%
10Y IRR
17.7%
Property Type-Detached
MLS® Number-X13835904
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-75 × 200 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$4,077 (2025)
Parking-6 - Detached
Basement-Finished, Full
Heating-Forced Air (Propane)
Brokerage-EXP REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle, Metal
Foundation-Block
Sewer-Septic
Possession-Flexible
Neighbourhood-64 - Lennox and Addington - South
Title-Residential Freehold

No agent assigned

Welcome to a truly special property where timeless character meets peaceful country living. Set along the scenic and historic Loyalist Parkway, this charming two-storey home offers beautiful, direct views of Lake Ontario and an easy commute to Kingston. The covered front porch is the perfect spot to enjoy your morning coffee while taking in the lake views, or unwind in the evening surrounded by the peaceful countryside. Inside, this 2+1 bedroom, 2 bathroom home is filled with warmth and character, with bright, neutral paint colours creating a fresh and inviting atmosphere. Recent updates include windows, a metal roof, and a propane furnace, while central air conditioning provides added comfort throughout the warmer months. Outside, enjoy a covered rear deck, generous parking, and a large detached garage/workshop - ideal for hobbies, storage, or additional workspace. A charming chicken coop adds to the country appeal. With municipal water, high-speed internet access, abundant parking, and a peaceful setting, this property offers the best of both worlds - the tranquility of country living with Kingston conveniently close by. Lake views, timeless character, and plenty of potential - come see what makes this Loyalist Parkway property so special.

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

Closing Costs

Mortgage Amount
$419,920
Land Transfer Taxes$6,973
Legal Fees (Est.)
$
Total cash required for closing$113,453

Total Monthly Obligation

$2,832/mo
Mortgage $2,117
Monthly Loss $2,275
Principal$557
Interest$1,560
Property Tax$340
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%33
Cash-on-Cash
-1.4%5
5-Year IRR
14.6%69
10-Year IRR
14.3%
Returns Index
36.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$36,000/yr
NOI
$23,823/yr
Net Cash Flow
-$132/mo
Cash Margin
-4.4%2
Cash Flow Index
2.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9422
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
32.5/ 100

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

Comparables

Properties near 5157 Bath Road

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.