809 Development Drive 105, Kingston

$359,900
809 Development Drive 105

$359,900

New
2d
Condo TownhouseOther

809 Development Drive 105, Kingston

Total Monthly Obligation $2,319

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
2d
Score
19
Yield
6.0%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Condo Townhouse
MLS® Number-X14102174
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 21, 2026
Style-Other
Building Type-Condo Townhouse
Taxes-$3,537.68 (2026)
Maintenance-$372.25/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-37 - South of Taylor-Kidd Blvd
Title-Residential Condo & Other

No agent assigned

Welcome to Whistling Creek Condos. Unit 105 offers an elegant 2-bedroom, 2 bathroom unit with refined living in Kingston's sought after west end. This beautifully maintained space showcases a bright modern design with an open-concept layout ideal for everyday living and entertaining. High-quality finishes and sleek stainless steel appliances elevate the space, with the inviting atmosphere makes it instantly feel like home. The spacious primary bedroom features a private ensuite bathroom and walk in closet. A second bedroom and full bathroom offer versatility for guest, professionals or family. Ideal located near premier shipping, dining, schools. and amenities. A sophisticated opportunity for those seeking comfort, style and exceptional location.

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,319/mo
Mortgage $1,452
Monthly Loss $1,937
Principal$382
Interest$1,070
Property Tax$295
Condo Fees$372
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.5%20
10-Year IRR
8.8%
Returns Index
11.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$21,708/yr
NOI
$9,133/yr
Net Cash Flow
-$691/mo
Cash Margin
-38.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
31.7/ 100

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

Comparables

Properties near 809 Development Drive 105

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.