315 Regent Street 201, Kingston

$249,995
315 Regent Street 201

$249,995

Price Change
25d
Condo ApartmentApartment

315 Regent Street 201, Kingston

Total Monthly Obligation $2,434

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
25d
Score
65
Yield
16.3%
Cash on Cash
23.8%
Cap Rate
9.7%
5Y IRR
35.2%
10Y IRR
31.7%
Property Type-Condo Apartment
MLS® Number-X13835944
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,067.55 (2026)
Maintenance-$970.15/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Other
Possession-Flexible
Neighbourhood-14 - Central City East
Title-Residential Condo & Other

No agent assigned

Turn-key two bedroom condo in the heart of downtown Kingston at 315 Regent Street. This unit features a spacious foyer, a beautifully updated kitchen with modern finishes, an open concept living & dining area, an updated 4pc bathroom, in-suite laundry, 2 well-sized bedrooms, a storage room and includes a reserved parking spot. Large windows throughout bring in an abundance of natural light and a functional layout, this unit would be perfect for a first time home buyer, downsizer or investor. This well-maintained condo building is steps to public transportation and quick access to Queen's University, St. Lawrence College, hospitals and all downtown amenities!

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

Closing Costs

Mortgage Amount
$199,996
Land Transfer Taxes$2,225
Legal Fees (Est.)
$
Total cash required for closing$53,724

Total Monthly Obligation

$2,434/mo
Mortgage $1,008
Monthly Loss $2,169
Principal$265
Interest$743
Property Tax$256
Condo Fees$970
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
7.8%71
Cash-on-Cash
13.9%73
5-Year IRR
27.9%99
10-Year IRR
26.1%
Returns Index
83.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
65/ 100
Fair•Hold / Negotiate

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$40,776/yr
NOI
$19,589/yr
Net Cash Flow
$624/mo
Cash Margin
18.4%66
Cash Flow Index
66.2/ 100
Risk Profile
Weight: 20%
DSCR
1.6281
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
55.3/ 100

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

Comparables

Properties near 315 Regent Street 201

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.