1651 Crimson Crescent, Kingston

$599,000
1651 Crimson Crescent

$599,000

New
18d
Detached2-Storey

1651 Crimson Crescent, Kingston

Total Monthly Obligation $3,174

Beds
3
Baths
4
Park
1
Sqft
1100-1500
DOM
18d
Score
20
Yield
5.5%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-X13861820
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-36.42 × 104.01 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$4,595 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-CHESTNUT PARK REALTY(SOUTHWESTERN ONTARIO) LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Welcome to this spacious and well-maintained home offering a comfortable layout with 3 bedrooms and 4 bathrooms. The main level features a bright and functional living space, while the finished basement provides valuable additional living space, perfect for a family room or recreation area. The upper level features three well-appointed bedrooms, including a primary bedroom with its own private ensuite bathroom. A second full bathroom conveniently serves the additional bedrooms, making the layout ideal for families or those who appreciate having extra space and privacy. With generous room sizes and a practical layout throughout, this home offers plenty of space for comfortable family living.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,174/mo
Mortgage $2,416
Monthly Loss $2,538
Principal$636
Interest$1,780
Property Tax$383
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$33,000/yr
NOI
$20,605/yr
Net Cash Flow
-$699/mo
Cash Margin
-25.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.3/ 100

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

Comparables

Properties near 1651 Crimson 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.