413 Maple Ridge Drive, Kingston

$534,900
413 Maple Ridge Drive

$534,900

New
2d
DetachedBungalow

413 Maple Ridge Drive, Kingston

Total Monthly Obligation $2,839

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
2d
Score
23
Yield
6.2%
Cash on Cash
2.0%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
15.9%
Property Type-Detached
MLS® Number-X14101548
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-75 × 175 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$3,679 (2025)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle, Other
Foundation-Block
Sewer-Septic
Possession-TBD
Neighbourhood-37 - South of Taylor-Kidd Blvd
Title-Residential Freehold

No agent assigned

Welcome to 413 Maple Ridge Drive! Situated in a desirable location on a beautiful, mature lot, this all brick bungalow offers space, versatility, and plenty of possibilities. Featuring 3+1 bedrooms and 2 full bathrooms, the main level offers hardwood flooring, a spacious living room with a large bay window, and an eat in kitchen complete with ample cabinetry. The lower level provides additional living space, a fourth bedroom, and a full bathroom, offering excellent potential for an in law suite or multi generational living. Step outside to discover a wonderful backyard surrounded by mature trees, offering plenty of room for children to play, gardening, entertaining, or simply enjoying the outdoors. A patio area, garden shed, and attached garage add to the home's appeal. Enjoy the peaceful setting while being just a short drive from shopping, schools, and everyday amenities. With its generous lot, functional layout, and desirable location, this property is ready for its next chapter!

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

Closing Costs

Mortgage Amount
$427,920
Land Transfer Taxes$7,173
Legal Fees (Est.)
$
Total cash required for closing$115,653

Total Monthly Obligation

$2,839/mo
Mortgage $2,158
Monthly Loss $2,271
Principal$568
Interest$1,590
Property Tax$307
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.7%55
10-Year IRR
12.7%
Returns Index
28.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$33,000/yr
NOI
$21,521/yr
Net Cash Flow
-$364/mo
Cash Margin
-13.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
30.4/ 100

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

Comparables

Properties near 413 Maple Ridge 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.