26 Kilimanjaro Drive, Loyalist

$804,900
26 Kilimanjaro Drive

$804,900

New
15d
Detached2-Storey

26 Kilimanjaro Drive, Loyalist

Total Monthly Obligation $3,622

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
15d
Score
23
Yield
5.3%
Cash on Cash
1.7%
Cap Rate
4.9%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Detached
MLS® Number-X13877318
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-40.03 × 100 ft
Listed on site-Oct 8, 2026
Style-2-Storey
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 Walnut, a 2,205 sq. ft. pre-construction home by ATEL Group, coming to Lot #15 at 26 Kilimanjaro Drive in Amherstview's Loyalist Shores community. Set on a premium 40' x 100' walkout lot with no direct rear neighbours, this 4-bedroom, 2.5-bathroom home features a Craftsman elevation, covered porch, and double-car garage.The main floor offers 9' ceilings, hardwood flooring, smooth ceilings, and 8' interior doors. The kitchen features quartz countertops, a large island with seating, and ample cabinetry, opening to the dining area and spacious great room. A mudroom with garage access, powder room, and welcoming foyer complete this level.Upstairs, the primary suite includes a walk-in closet and ensuite with double vanity, separate shower, and freestanding tub. Three additional bedrooms, a full bathroom with double sinks, second-floor laundry, and a versatile loft provide space and convenience for everyday living.The unfinished walkout basement offers potential for additional living space or an optional legal secondary suite.Located near Amherstview's main commercial area, the community offers convenient access to shopping, recreation, and Kingston Transit. A new school development is directly across from the community, with a new daycare just down the road. Lake Ontario waterfront parks and walking trails are nearby, and downtown Kingston is a short drive away.Offered at $804,900, including the premium walkout lot, with anticipated occupancy in mid-2027. Available selections and finishes allow 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
$643,920
Land Transfer Taxes$12,573
Legal Fees (Est.)
$
Total cash required for closing$175,053

Total Monthly Obligation

$3,622/mo
Mortgage $3,247
Monthly Loss $2,767
Principal$854
Interest$2,392
Property Tax$0
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.0%4
5-Year IRR
13.2%59
10-Year IRR
13.0%
Returns Index
30.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$42,600/yr
NOI
$33,839/yr
Net Cash Flow
-$427/mo
Cash Margin
-12.0%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
26.3/ 100

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

Comparables

Properties near 26 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.