1362 Thornwood Crescent, Kingston

$574,900
1362 Thornwood Crescent

$574,900

New
18d
Semi-Detached 2-Storey

1362 Thornwood Crescent, Kingston

Total Monthly Obligation $3,013

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
18d
Score
21
Yield
5.5%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Semi-Detached
MLS® Number-X13860756
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-27.54 × 104.04 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$3,833.13 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX SERVICE FIRST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Welcome Home to 1362 Thornwood Crescent! Located in the desirable Cataraqui Woods neighbourhood, this beautifully updated home offers a fantastic blend of modern finishes, functional living space, and thoughtful improvements throughout. Step inside to a bright and inviting main floor featuring updated flooring, pot lights throughout, and a refreshed kitchen that is sure to impress. The kitchen has been tastefully upgraded with new upper cabinets, countertops, a stylish backsplash, and a large quartz island - creating the perfect space for both everyday family living and entertaining. The thoughtful updates continue throughout the home, including an opened wall leading into the basement to create a more open and connected feel, a renovated basement with an updated office, newly added 3-piece bathroom, and additional pot lights. The staircase railing has also been replaced, while the main bathroom upstairs has been refreshed with a new vanity. With its combination of modern updates, versatile living spaces, and a sought-after west-end location, 1362 Thornwood Crescent is a home that offers both comfort and convenience. Whether you're hosting family and friends or enjoying a quiet evening at home, this property has been thoughtfully updated to make everyday living easy. Move-in ready and waiting for its next chapter - don't miss your opportunity to call this one home!

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

Closing Costs

Mortgage Amount
$459,920
Land Transfer Taxes$7,973
Legal Fees (Est.)
$
Total cash required for closing$124,453

Total Monthly Obligation

$3,013/mo
Mortgage $2,319
Monthly Loss $2,403
Principal$610
Interest$1,709
Property Tax$319
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
10.8%41
10-Year IRR
11.3%
Returns Index
21.8/ 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
$31,800/yr
NOI
$20,287/yr
Net Cash Flow
-$628/mo
Cash Margin
-23.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.6/ 100

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

Comparables

Properties near 1362 Thornwood 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.