257 Bath Road 502, Kingston

$460,000
257 Bath Road 502

$460,000

Price Change
22d
Condo ApartmentApartment

257 Bath Road 502, Kingston

Total Monthly Obligation $3,180

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
22d
Score
22
Yield
8.1%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Condo Apartment
MLS® Number-X13848896
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$3,917.12 (2025)
Maintenance-$798.08/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Window Unit(s)
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-25 - West of Sir John A. Blvd
Title-Residential Condo & Other

No agent assigned

Spacious, Stylish & Move-In Ready! Welcome to this beautifully updated 2-bedroom, 2-bathroom condo in the sought-after Champlain Towers. Offering an impressive 1,249 sq. ft. of living space, this bright and inviting unit combines comfort, functionality, and exceptional amenities-all centrally located close to shopping and amenities. Step inside to a sun-filled living room featuring plush carpet (2023), remote-controlled blinds and sliding doors leading to your large wrap around balcony-the perfect spot to enjoy your morning coffee or unwind at the end of the day. The updated kitchen (2023) is designed with both style and functionality in mind, featuring an additional bank of cabinetry for abundant storage, soft-close cabinets, new appliances, and new flooring. The spacious layout includes a generous primary bedroom with a full ensuite, a comfortable second bedroom, and an additional full bathroom. And the amenities? Exceptional! Residents enjoy access to a well-equipped fitness centre, indoor pool with hot tub and sauna, outdoor pool with bbq area, library, a billiards room, woodshop, common room, and convenient underground parking with car wash. Move in, unpack, and enjoy everything Champlain Towers has to offer! This is condo living with the space, updates, and amenities you've been looking for.

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

Closing Costs

Mortgage Amount
$368,000
Land Transfer Taxes$5,675
Legal Fees (Est.)
$
Total cash required for closing$99,175

Total Monthly Obligation

$3,180/mo
Mortgage $1,856
Monthly Loss $2,692
Principal$488
Interest$1,367
Property Tax$326
Condo Fees$798
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.7%2
5-Year IRR
12.3%52
10-Year IRR
12.7%
Returns Index
27.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$37,272/yr
NOI
$17,651/yr
Net Cash Flow
-$385/mo
Cash Margin
-12.4%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
27.3/ 100

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

Comparables

Properties near 257 Bath Road 502

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.