315 Regent Street 501, Kingston

$349,900
315 Regent Street 501

$349,900

New
8d
Condo ApartmentApartment

315 Regent Street 501, Kingston

Total Monthly Obligation $2,837

Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
8d
Score
81
Yield
23.2%
Cash on Cash
63.0%
Cap Rate
18.1%
5Y IRR
70.2%
10Y IRR
66.6%
Property Type-Condo Apartment
MLS® Number-X14082790
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,067.5 (2026)
Maintenance-$970/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Other
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Tar and Gravel
Foundation-Concrete
Possession-Immediate
Neighbourhood-14 - Central City East
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully renovated 2-bedroom, 1-bathroom condo with a sophisticated blend of modern design,high-end finishes, Thoughtfully renovated throughout the past year, this move-in-ready home is ideal for first-timebuyers, professionals, downsizers, or investors looking for quality in a highly accessible location. The open-concept layout seamlessly connects the dining area with the oversized living room, creating a bright and inviting space for both relaxing and entertaining. Step outside to your private walkout balcony-perfect for enjoying your morning coffee or unwinding at the end of the day. The kitchen is a true standout, featuring Italian Scavolini cabinetry, elegant Calacatta quartz countertops, and brand-new stainless-steel appliances. The spacious primary bedroom provides plenty of room to unwind and features double closets for exceptional storage. A second bedroom offers flexibility for guests, a home office, or additional living space. Located in central Kingston, this quiet and accessible building is conveniently situated on a bus route and just steps from a wide variety of amenities, shopping, dining,services, and everyday conveniences. Churchill Park is also just a short walk away, offering green space and recreation close to home. With its high-end custom finishes, extensive recent renovations, functional layout, and unbeatable central location, this is a fantastic opportunity to enjoy stylish, turnkey living in Kingston.

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,837/mo
Mortgage $1,411
Monthly Loss $2,466
Principal$371
Interest$1,040
Property Tax$256
Condo Fees$970
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
16.0%99
Cash-on-Cash
51.9%100
5-Year IRR
60.8%100
10-Year IRR
57.6%
Returns Index
99.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
81/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$81,192/yr
NOI
$55,965/yr
Net Cash Flow
$3,252/mo
Cash Margin
48.1%100
Cash Flow Index
99.9/ 100
Risk Profile
Weight: 20%
DSCR
3.30100
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
57.1/ 100

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

Comparables

Properties near 315 Regent Street 501

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.