Personal Pic

Vishal Sharma

Broker
Remax Gold Realty Inc., Brokerage Independently owned and operated. 2720 N Park Dr Unit# 50, Brampton, Ontario L6S0E9 Cell: 416-627-6612Office: 905-673-8500

$579,000
Available - For Sale
Listing ID: X13419790
378 Barrie Street , Kingston, K7K 3T4, Frontenac


6.6% Net Cap Rate with Additional Income Upside. An exceptional turnkey investment opportunity with $43,200 in annual gross rental income and a 6.6% net cap rate, with further potential to increase revenue.The property is currently rented as a 4-bedroom student rental at $3,600 per month plus utilities, with a lease in place until the end of April 2027 with the high possibility of these tenants renewing their leases. .Located within walking distance of downtown Kingston and Queen's University, this property benefits from a highly desirable location and consistent demand for student housing. The property has been well maintained and consistently occupied, offering investors immediate income while providing clear upside potential. With the existing four-bedroom configuration generating a 6.6% net cap rate, the opportunity to add rental income through the currently unused bedroom, potential dining-room conversion, and parking space creates the potential for an even stronger return over time.There is meaningful opportunity to increase the property's income beyond the current $43,200 annual rent. The home includes a fifth, smaller bedroom on the second floor that is not currently being rented, along with the potential to convert the existing dining room into an additional bedroom. There is also one dedicated parking space that could potentially be monetized separately. These opportunities provide investors with several avenues to enhance future rental income with relatively modest improvements.
Price $579,000
Taxes: $3477.75
Occupancy: Tenant
Address: 378 Barrie Street , Kingston, K7K 3T4, Frontenac
Directions/Cross Streets: queen st
Rooms: 10
Bedrooms: 5
Bedrooms +: 0
Family Room: F
Basement: Unfinished
  Level/Floor Room Length(ft) Width(ft) Descriptions
Room 1 Ground Living Ro 15.94 10.3
Room 2 Ground Dining Ro 11.81 10.36
Room 3 Ground Kitchen 12.92 11.12
Room 4 Ground Bedroom 8.66 10.66
Room 5 Second Bedroom 2 10.3 7.68
Room 6 Second Bedroom 3 8.76 10.66
Room 7 Second Bedroom 4 9.18 16.17
Room 8 Second Bedroom 5 10.3 10.36
Room 9 Second Bathroom 7.38 7.38
Room 10 Ground Bathroom 5.74 4.92
Washroom Type No. of Pieces Level
Washroom Type 1 4 Second
Washroom Type 2 3 Ground
Washroom Type 3 0
Washroom Type 4 0
Washroom Type 5 0
Washroom Type 6 4 Second
Washroom Type 7 3 Ground
Washroom Type 8 0
Washroom Type 9 0
Washroom Type 10 0
Washroom Type 11 4 Second
Washroom Type 12 3 Ground
Washroom Type 13 0
Washroom Type 14 0
Washroom Type 15 0
Washroom Type 16 4 Second
Washroom Type 17 3 Ground
Washroom Type 18 0
Washroom Type 19 0
Washroom Type 20 0
Washroom Type 21 4 Second
Washroom Type 22 3 Ground
Washroom Type 23 0
Washroom Type 24 0
Washroom Type 25 0
Washroom Type 26 4 Second
Washroom Type 27 3 Ground
Washroom Type 28 0
Washroom Type 29 0
Washroom Type 30 0
Washroom Type 31 4 Second
Washroom Type 32 3 Ground
Washroom Type 33 0
Washroom Type 34 0
Washroom Type 35 0
Total Area: 0.00
Property Type: Semi-Detached
Style: 2-Storey
Exterior: Vinyl Siding
Garage Type: None
Drive Parking Spaces: 1
Pool: None
Approximatly Square Footage: 1100-1500
CAC Included: N
Water Included: N
Cabel TV Included: N
Common Elements Included: N
Heat Included: N
Parking Included: N
Condo Tax Included: N
Building Insurance Included: N
Fireplace/Stove: N
Heat Type: Forced Air
Central Air Conditioning: None
Central Vac: N
Laundry Level: Syste
Ensuite Laundry: F
Sewers: Sewer
$
$ /Year
%
$ /Year
$ /Year
$ /Year
Years
%
%
Percent Down:
Down Payment $ $ $ $
First Mortgage $ $ $ $
CMHC/GE $ $ $ $
Total Financing $ $ $ $
Monthly P&I $ $ $ $
Expenses $ $ $ $
Total Payment $ $ $ $
Income Required $ $ $ $

This chart is for demonstration purposes only. Always consult a professional financial advisor before making personal financial decisions.

$
%
Years
This calculator is for demonstration purposes only. Always consult a professional financial advisor before making personal financial decisions.
Although the information displayed is believed to be accurate, no warranties or representations are made of any kind.
SUTTON GROUP-MASTERS REALTY INC., BROKERAGE
Personal Picture
Vishal Sharma
Broker
Dir:
416-627-6612
Bus:
905-673-8500
 
 Book Showing   Email a Friend 
Jump To:
At a Glance:
Type: Freehold - Semi-Detached
Area: Frontenac
Municipality: Kingston
Neighbourhood: 22 - East of Sir John A. Blvd
Style: 2-Storey
Lot Size: x 74.00(Feet)
Approximate Age:
Tax: $3,477.75
Maintenance Fee: $0
Beds: 5
Baths: 2
Garage: 0
Fireplace: N
Air Conditioning:
Pool: None
Locatin Map:
Payment Calculator:
$
%
%
Years