110 Oakmont Drive, Loyalist

$619,900
110 Oakmont Drive

$619,900

New
10d
Detached2-Storey

110 Oakmont Drive, Loyalist

Total Monthly Obligation $3,536

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
10d
Score
18
Yield
5.2%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-X14030460
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36.09 × 114.08 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,920.89 (2025)
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX COMMUNITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-57 - Bath
Title-Residential Freehold

No agent assigned

Welcome to 110 Oakmont Drive, Bath!!! Located on the shores of Lake Ontario, a small town living with a big, vibrant heart! Located with a 2400 square-foot home with low cost of living. The 2-storey model features a modern kitchen with ceramic flooring, main floor laundry, 4 bedrooms with its own primary privileges. Living is easy in this home with its open concept layout & 9 ft ceilings on the main floor. And, 2nd floor family room for extra family time, study or work. Access to Water, Beach, Golf, Greenbelt/Conservation, Library, Marina, Park, Place of Worship, School Bus Route, Schools, Shopping and many more. Half hour drive to Kingston, ON.

$
$
%
%
$
$
$
(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

$3,536/mo
Mortgage $2,501
Monthly Loss $2,878
Principal$658
Interest$1,843
Property Tax$660
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.0%23
10-Year IRR
9.1%
Returns Index
12.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,472/yr
NOI
$16,804/yr
Net Cash Flow
-$1,100/mo
Cash Margin
-40.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
22.9/ 100

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

Comparables

Properties near 110 Oakmont 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.