712 Millwood Drive, Kingston

$499,999
712 Millwood Drive

$499,999

New
22d
Att/Row/TownhouseBungalow

712 Millwood Drive, Kingston

Total Monthly Obligation $2,753

Beds
2
Baths
3
Park
2
Sqft
1100-1500
DOM
22d
Score
33
Yield
7.7%
Cash on Cash
8.2%
Cap Rate
6.3%
5Y IRR
22.2%
10Y IRR
20.1%
Property Type-Att/Row/Townhouse
MLS® Number-X13848870
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-17.72 × 165.17 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Taxes-$4,339.12 (2026)
Parking-3 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-28 - City SouthWest
Title-Residential Freehold

No agent assigned

Discover easy, low-maintenance living in Pine Hill Estates, a sought-after adult lifestyle community. This beautifully maintained home offers two bedrooms, three full bathrooms and a bright, functional layout. The open-concept living and dining area features vaulted ceilings, hardwoodflooring, and a cozy gas fireplace. The main level also includes convenient laundry, a spacious primary bedroom with a walk-in closet and three piece ensuite, plus a second bedroom and full bathroom. The finished lower level provides plenty of additional living space with a large familyroom, a second gas fireplace, a versatile office or hobby area, and another full bathroom. Residents also enjoy access to the community clubhouse, amenities, and organized social activities for an annual fee of $400.

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

Closing Costs

Mortgage Amount
$399,999
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$2,753/mo
Mortgage $2,017
Monthly Loss $2,223
Principal$531
Interest$1,486
Property Tax$362
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.2%40
Cash-on-Cash
1.7%11
5-Year IRR
17.1%82
10-Year IRR
16.3%
Returns Index
45.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
33/ 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
$38,700/yr
NOI
$25,991/yr
Net Cash Flow
$149/mo
Cash Margin
4.6%11
Cash Flow Index
11.1/ 100
Risk Profile
Weight: 20%
DSCR
1.0733
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
36.6/ 100

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

Comparables

Properties near 712 Millwood Drive

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.