272 Owens Crescent, Kingston

$399,000
272 Owens Crescent

$399,000

New
23d
Semi-Detached Bungalow

272 Owens Crescent, Kingston

Total Monthly Obligation $2,253

Beds
2
Baths
2
Park
3
Sqft
700-1100
DOM
23d
Score
24
Yield
6.5%
Cash on Cash
2.6%
Cap Rate
5.1%
5Y IRR
17.7%
10Y IRR
16.3%
Property Type-Semi-Detached
MLS® Number-X13844412
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-60.19 × 139.51 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Semi-Detached
Age-31-50
Taxes-$3,221 (2025)
Parking-3 - None
Basement-Full, Walk-Up, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block, Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-35 - East Gardiners Rd
Title-Residential Freehold

No agent assigned

Think of the possibilities. This centrally located semi detached home is full of potential. Offering A newer roof, enormous primary bedroom with walk in closet, lower level with development potential and walk out to rear yard. Sitting at the corner of Kingsdale and Owens crescent this location could not be more convenient with access to walking trails, transit and more. This property is a bit of a fixer upper but a little bit of effort could go a long way. Invest in yourself.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,253/mo
Mortgage $1,609
Monthly Loss $1,829
Principal$424
Interest$1,186
Property Tax$268
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.4%53
10-Year IRR
12.6%
Returns Index
27.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$26,052/yr
NOI
$15,726/yr
Net Cash Flow
-$299/mo
Cash Margin
-13.8%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
35.3/ 100

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

Comparables

Properties near 272 Owens Crescent

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.