323 Sunrise Crescent, Kingston

$699,900
323 Sunrise Crescent

$699,900

New
2d
Detached2-Storey

323 Sunrise Crescent, Kingston

Total Monthly Obligation $3,636

Beds
3
Baths
4
Park
4
Sqft
1500-2000
DOM
2d
Score
18
Yield
4.7%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X14103368
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-52.59 × 96.08 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$5,259.06 (2026)
Parking-6 - Attached
Basement-Full, Finished, Partial Basement
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PROALLIANCE REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-35 - East Gardiners Rd
Title-Residential Freehold

No agent assigned

Welcome to 323 Sunrise Crescent! This affordable and spacious home is centrally located and offers 3+bedrooms and 3.5 bathroom two-storey home that offers room and comfort for the whole family. Step into the bright and spacious foyer with 18 ft ceilings and an attractive rounded stairwell. An inviting flow leads you through the main floor with hardwood flooring in the living/dining room, a chefs kitchen features stainless steel appliances, a high end gas stove, updated cabinetry with granite countertops overlooking a bright dining nook. The family room boasts a very attractive natural gas fireplace focal point that make family time and holidays very special. Upstairs houses 3 generous sized bedrooms with 2 full bathrooms. The large primary bedroom offers a beautifully renovated ensuite bathroom with glass shower. Completing the bedroom level is a highly desired 2nd floor laundry room making laundry time easy and convenient. The fully finished lower level includes a spacious rec room, a 3-piece bath, den, utility room and the potential for an extra bedroom or 2. Stepping outside onto the large deck overlooking the generous yard perfect for relaxing or entertaining. Updated shingles, sump pump installation, furnace and more in recent years. A large park and conservation area are just around the corner as well as public transit and a dog park. Located just 10 minutes to everywhere! West leads to everyday amenities, east to Kingston's downtown or north to the highway for easy commuting. 323 Sunrise Cres is the affordable family home you have been searching for.

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,636/mo
Mortgage $2,823
Monthly Loss $2,894
Principal$743
Interest$2,080
Property Tax$438
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$33,204/yr
NOI
$20,125/yr
Net Cash Flow
-$1,146/mo
Cash Margin
-41.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.7/ 100

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

Comparables

Properties near 323 Sunrise 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.