1 / 23
Investment signal

$2,499,900

624 PRINCESS STREET

Beds

Baths

Sqft

Year

About this home

Premier Multi-Parcel Development Opportunity: Spanning three combined municipal addresses (624 Princess St, 173 & 177 Nelson St), this assembly sits at the heart of the Williamsville District - Kingston's most rapidly intensifying urban center. The property is surrounded by a wave of successful nearby projects. This site offers developers immediate scale in the rapidly transforming Williamsville area of the downtown core. With significant residential growth already flanking the property, this location is perfectly positioned to capture the demand from young professionals, seniors and families wanting to live close to the downtown core. Located in close proximity to Queen's University, Kingston Health Sciences Centre (formerly known as Hotel Dieu Hospital), and many of Kingston's tourist hub locations such as Springer Market Square, Memorial Centre and Agricultural Grounds, Confederation Basin and the Slush Puppie Place (sports entertainment facility). Further details on the attached information sheet. (id:65958)

Subtype
Multi-family
Lot size
0.38 acres
MLS#
X13004372
Area
KINGSTON_(CENTRAL_CITY_EAST)
Negative cash flow ~$4,745/mo at these assumptions

Cash on cash

-11.39%

Cap rate

3.61%

GRM

16.7

Break-even rent

$17,495

Financing

Down payment$499,980
Loan amount$1,999,920
Mortgage$12,269/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$1,146
Insurance$80
Maintenance$2,083
CapEx reserve$1,042
Vacancy loss$625

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $12,269/mo at 5.49% with 20% down, 25-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 15, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.