933 Mayfair Crescent, Kingston

$599,999
933 Mayfair Crescent

$599,999

New
23d
DetachedBungalow

933 Mayfair Crescent, Kingston

Total Monthly Obligation $3,141

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
23d
Score
21
Yield
5.6%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Detached
MLS® Number-X13844970
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-65 × 120 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,152 (2025)
Parking-3 - Attached
Basement-Finished with Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Aluminum Siding, Stone
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-flexible
Neighbourhood-37 - South of Taylor-Kidd Blvd
Title-Residential Freehold

No agent assigned

Located on a quiet street in the heart of desirable Bayridge, this move-in ready 4-bedroom, 2-bath bungalow combinesthoughtful updates with effortless everyday living. Freshly painted throughout, the home is bright, modern, and meticulouslymaintained. The main level flows seamlessly from a cozy living room with a fireplace to a sunroom off the dining area, perfectfor morning coffee or evening relaxation. All brand-new flooring runs through the home, adding a clean, contemporary finishthat complements the abundant natural light. On the lower level, a fully finished walkout basement offers generous living space,additional bedroom, and a completely renovated 3-piece bathroom. Outside, the gorgeous ravine lot impresses with a fullyfenced backyard and a multi-tier deck ideal for entertaining. Surrounded by mature trees and nearby parks, this beautifully kepthome is steps to schools, shopping, and all amenities, ready for its next owner to simply move in and enjoy.

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

Closing Costs

Mortgage Amount
$479,999
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,141/mo
Mortgage $2,420
Monthly Loss $2,504
Principal$637
Interest$1,783
Property Tax$346
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.1%43
10-Year IRR
11.5%
Returns Index
22.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,600/yr
NOI
$21,588/yr
Net Cash Flow
-$621/mo
Cash Margin
-22.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.9/ 100

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

Comparables

Properties near 933 Mayfair 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.