1377 BRACKENWOOD Crescent, Kingston

$559,900
1377 BRACKENWOOD Crescent

$559,900

New
4d
Semi-Detached 2-Storey

1377 BRACKENWOOD Crescent, Kingston

Total Monthly Obligation $2,924

HausQ Valuation Report
Beds
3
Baths
3
Park
3
Sqft
1100-1500
DOM
4d
Score
22
Yield
5.8%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.0%
Property Type-Semi-Detached
MLS® Number-X14092514
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-27.17 × 95 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-31-50
Taxes-$3,487 (2025)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Electric, Family Room
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-FLEXIBLE
Neighbourhood-42 - City Northwest
Title-Residential Freehold

No agent assigned

Welcome to this beautifully updated 3-bedroom, 2.5-bathroom home in a fantastic, family-friendly neighbourhood! Featuring so many updates throughout, including wainscotting, doors, windows, eavestroughs, fence, lighting fixtures and so much more! This carpet-few home offers fantastic finished space over three levels that has a modern feel while still being welcoming & comfortable. The kitchen boasts newer appliances, lovely cupboards and makes best use of the space while still being functional! The list of upgrades is LONG but allows you as the new owner to just move right in! Step outside to enjoy a backyard that has seen extensive improvements and offers a great space for relaxing, entertaining, and enjoying the outdoors. Ideally located close to schools, parks, shopping, and everyday amenities, this home combines comfort, convenience, and thoughtful updates in a desirable location. A wonderful opportunity for families, first-time buyers, or anyone looking for a well-maintained home in a great neighbourhood!

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

Closing Costs

Mortgage Amount
$447,920
Land Transfer Taxes$7,673
Legal Fees (Est.)
$
Total cash required for closing$121,153

Total Monthly Obligation

$2,924/mo
Mortgage $2,258
Monthly Loss $2,330
Principal$594
Interest$1,664
Property Tax$291
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.8%48
10-Year IRR
12.0%
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
$32,400/yr
NOI
$21,173/yr
Net Cash Flow
-$494/mo
Cash Margin
-18.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
29.0/ 100

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

Comparables

Properties near 1377 BRACKENWOOD Crescent

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.