257 Bath Road 603, Kingston

$449,900
257 Bath Road 603

$449,900

New
9d
Condo ApartmentApartment

257 Bath Road 603, Kingston

Total Monthly Obligation $3,143

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
9d
Score
22
Yield
8.1%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Condo Apartment
MLS® Number-X14083636
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$3,957 (2025)
Maintenance-$798.08/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX RISE EXECUTIVES, BROKERAGE
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-18 - Central City West
Title-Residential Condo & Other

No agent assigned

Spacious, beautifully updated and ready to enjoy! Welcome to Unit 603 at Champlain Towers, offering 1,249 sq. ft. of comfortable living space with two bedrooms, two bathrooms and desirable western exposure. Extensively renovated over the past decade, this inviting condo features hardwood flooring throughout the main living areas and an updated kitchen with brand-new vinyl flooring and nearly new appliances. Both bathrooms have been renovated, including a four-piece main bath and a three-piece primary ensuite with a walk-in shower. Step onto your updated balcony to enjoy the afternoon sunshine and unwind at the end of the day. Underground parking with a small storage area adds everyday convenience. Champlain Towers offers an impressive selection of amenities, including indoor and rooftop outdoor pools, a sauna, exercise room, games room, library and shared laundry on each floor. Centrally located close to shopping, restaurants and public transit, this well-presented condo offers space, comfort and convenience in one appealing package.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$3,143/mo
Mortgage $1,815
Monthly Loss $2,665
Principal$478
Interest$1,337
Property Tax$330
Condo Fees$798
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.8%49
10-Year IRR
12.3%
Returns Index
25.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$36,240/yr
NOI
$16,682/yr
Net Cash Flow
-$425/mo
Cash Margin
-14.1%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
27.2/ 100

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

Comparables

Properties near 257 Bath Road 603

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.