11 Edgewood Road, Loyalist

$849,900
11 Edgewood Road

$849,900

New
7d
DetachedBungalow

11 Edgewood Road, Loyalist

Total Monthly Obligation $4,377

Beds
5
Baths
2
Park
4
Sqft
1500-2000
DOM
7d
Score
16
Yield
4.0%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-X14088120
Beds-5
Bathrooms-2
Size-1500-2000 sqft
Lot Size-130.93 × 103.1 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$6,880.37 (2026)
Parking-6 - Carport
Basement-Full, Walk-Out, Finished
Heating-Heat Pump (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Natural Gas, Wood
Pool-Inground
Facing-North
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-Flexible
Neighbourhood-64 - Lennox and Addington - South
Title-Residential Freehold

No agent assigned

Welcome to 11 Edgewood Road, a Deck House-style home nestled on a beautifully treed lot in the sought-after Harewood Park. Built in 1967, this custom mid-century modern home showcases timeless post-and-beam architecture, soaring ceilings, exposed wood beams and expansive gable windows that fill the interior with natural light. The open-concept main level combines warm wood accents and hardwood flooring with an updated custom kitchen, generous living and dining areas, and a natural gas fireplace. 3 bedrooms and a renovated full bathroom with heated floors and a custom glass shower complete this level. Freshly painted throughout, the home also features four newly replaced windows (2026) overlooking the deck and outdoor space. The fully finished walkout lower level provides additional living space with luxury vinyl plank flooring, 2 bedrooms, an updated full bathroom, and spacious recreation area. Outside, relax in your own private retreat with an in-ground pool with natural gas heater and new pump (2026), patio, built-in firepit and mature trees, all backing onto a wooded waterfront park. Harewood Park residents enjoy access to two private Lake Ontario waterfront parks, offering a sandy beach, swimming, boat dockage and over 5kms of scenic walking trails on land trust at the end of the road. A rare opportunity to experience the architectural character of a mid-century modern home, exceptional outdoor living and a lakeside lifestyle just minutes from Kingston.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,377/mo
Mortgage $3,428
Monthly Loss $3,474
Principal$902
Interest$2,526
Property Tax$573
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.1%14
10-Year IRR
7.6%
Returns Index
8.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$33,600/yr
NOI
$18,860/yr
Net Cash Flow
-$1,857/mo
Cash Margin
-66.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.0/ 100

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

Comparables

Properties near 11 Edgewood Road

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.