42 Wycliffe Crescent, Kingston

$395,000
42 Wycliffe Crescent

$395,000

Price Change
21d
Semi-Detached 2-Storey

42 Wycliffe Crescent, Kingston

Total Monthly Obligation $2,235

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
700-1100
DOM
21d
Score
24
Yield
6.4%
Cash on Cash
2.0%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
15.9%
Property Type-Semi-Detached
MLS® Number-X13855244
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-33.7 × 94.5 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,194.81 (2026)
Parking-2 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-22 - East of Sir John A. Blvd
Title-Residential Freehold

No agent assigned

Investors, first-time buyers, looking to downsize start building equity in this sought after Kingscourt location! This neighbourhood perfectly balances a charming community feel with incredible convenience including excellent schools, top tier amenities and just a short walk to the K&P Trail! Looking for the perfect place to call your own? This semi-detached, 2-story home features 2 bedrooms and 2 full bathrooms, giving you the space you need without the overwhelming maintenance of a massive house. Open concept living / dining room has access to the private yard perfect for summer BBQs, pets, or your morning coffee. Hardwood floors throughout the main level bring warmth and character. Fully finished basement for extra living space, a home office, or a movie room with a workshop for those additional projects. Some updates have already been done for you, including fresh paint and recreation room floors. Bring your design ideas, put in a little sweat equity, and watch your property value grow. This is the ultimate chance for a handy buyer to get into the market at a price you can actually afford.

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

Closing Costs

Mortgage Amount
$316,000
Land Transfer Taxes$4,400
Legal Fees (Est.)
$
Total cash required for closing$84,900

Total Monthly Obligation

$2,235/mo
Mortgage $1,593
Monthly Loss $1,815
Principal$419
Interest$1,174
Property Tax$266
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.8%2
5-Year IRR
12.0%50
10-Year IRR
12.2%
Returns Index
25.9/ 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
$25,296/yr
NOI
$15,072/yr
Net Cash Flow
-$337/mo
Cash Margin
-16.0%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo73
Risk Index
35.1/ 100

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

Comparables

Properties near 42 Wycliffe 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.