27 Kilimanjaro Drive, Loyalist

$619,900
27 Kilimanjaro Drive

$619,900

New
15d
DetachedBungalow

27 Kilimanjaro Drive, Loyalist

Total Monthly Obligation $2,876

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
15d
Score
20
Yield
4.5%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-X13877232
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-35.1 × 100 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$1 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX RISE EXECUTIVES, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Mid 2027
Neighbourhood-54 - Amherstview
Title-Residential Freehold

No agent assigned

Welcome to The Pine, a 1,200 sq. ft. pre-construction detached bungalow by ATEL Group, coming to Lot #24 at 27 Kilimanjaro Drive in Amherstview's growing Loyalist Shores community. With a modern elevation, two bedrooms, 1.5 bathrooms, and an attached garage, this home combines comfortable main-floor living with contemporary finishes.The open-concept main floor features 9' ceilings, hardwood flooring, 8' interior doors, and smooth ceilings throughout. The kitchen offers quartz countertops, a centre island, and ample cabinetry, flowing into the dining area and spacious living room. The primary bedroom includes a walk-in closet, while the second bedroom provides space for family, guests, or a home office. A full bathroom, powder room, and direct garage access complete the layout. Quartz bathroom countertops and ceramic tile in designated areas add to the quality finishes.The unfinished basement offers storage and future possibilities, with an optional legal secondary suite layout available, subject to applicable approvals and builder options.Set on a 35' x 100' lot near Amherstview's main commercial area, this home offers convenient access to shopping, recreational facilities, and Kingston Transit. A new school development is directly across from the community, and a new daycare is just down the road. Lake Ontario waterfront parks and walking trails are nearby, while downtown Kingston is a short drive away.Anticipated occupancy is mid-2027, with available interior selections and finishes allowing buyers to personalize their future home. Listing price reflects the full HST rebate pursuant to new Ontario legislation for qualifying purchases completed prior to March 31, 2027.

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

Closing Costs

Mortgage Amount
$495,920
Land Transfer Taxes$8,873
Legal Fees (Est.)
$
Total cash required for closing$134,353

Total Monthly Obligation

$2,876/mo
Mortgage $2,501
Monthly Loss $2,218
Principal$658
Interest$1,843
Property Tax$0
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.3/ 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
$27,600/yr
NOI
$20,339/yr
Net Cash Flow
-$806/mo
Cash Margin
-35.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
28.1/ 100

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

Comparables

Properties near 27 Kilimanjaro Drive

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.