17 Eldon Hall Place 112, Kingston

$249,900
17 Eldon Hall Place 112

$249,900

New
21d
Condo Apartment1 Storey/Apt

17 Eldon Hall Place 112, Kingston

Total Monthly Obligation $1,952

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
21d
Score
27
Yield
9.8%
Cash on Cash
5.0%
Cap Rate
5.6%
5Y IRR
19.5%
10Y IRR
17.9%
Property Type-Condo Apartment
MLS® Number-X13854758
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 2, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,082.13 (2026)
Maintenance-$570/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Possession-Flexible
Neighbourhood-18 - Central City West
Title-Residential Condo & Other

No agent assigned

Welcome to 112-17 Eldon Hall Place a spacious 2 bedroom condo offering stylish updates, comfortable living, & a prime central location. Step inside to find a functional layout featuring a spacious foyer and bright kitchen. The open concept living & dining area is filled with natural light & offers direct access to a private balcony perfect for morning coffee or evening downtime. The generously sized bedrooms feature updated flooring and offer ample storage with closet space. This unit also includes a storage room in the unit with ample space. With updated light fixtures, neutral finishes, & an abundance of space, this unit is ideal for first-time buyers, downsizers, or investors. Conveniently located close to transit, shopping, parks, St Lawrence College & Providence Care Hospital this is an opportunity you don't want to miss.

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

Closing Costs

Mortgage Amount
$199,920
Land Transfer Taxes$2,224
Legal Fees (Est.)
$
Total cash required for closing$53,704

Total Monthly Obligation

$1,952/mo
Mortgage $1,008
Monthly Loss $1,686
Principal$265
Interest$743
Property Tax$174
Condo Fees$570
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.8%4
5-Year IRR
14.0%64
10-Year IRR
14.1%
Returns Index
33.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$24,372/yr
NOI
$10,613/yr
Net Cash Flow
-$124/mo
Cash Margin
-6.1%1
Cash Flow Index
1.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8818
LTV Ratio
80.0%18
Vacancy Buffer
4.9 mo82
Risk Index
39.4/ 100

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

Comparables

Properties near 17 Eldon Hall Place 112

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.