1400 Kingston Road 105, Toronto E06

$549,900
1400 Kingston Road 105

$549,900

Price Change
17d
Condo ApartmentApartment

1400 Kingston Road 105, Toronto E06

Total Monthly Obligation $3,743

Bed+Den
2+1
Baths
1
Park
1
Sqft
800-899
DOM
17d
Score
16
Yield
6.1%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-E13865962
Bed+Den-2+1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,007.86 (2026)
Maintenance-$1,074.41/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30 DAYS/TBA
Neighbourhood-Birchcliffe-Cliffside
Title-Residential Condo & Other

No agent assigned

Welcome to The Upper Beach Club, where contemporary style meets the charm of one of Toronto's most sought-after waterfront communities. This beautifully appointed 1 Bedroom + Den suite offers 819 sq. ft. of thoughtfully designed living space, enhanced with over **$25,000 in custom upgrades** that elevate both style and functionality. Soaring 11-foot ceilings and floor-to-ceiling windows flood the open-concept living area with natural light, creating an airy and inviting atmosphere. The modern kitchen is anchored by a large granite island and complemented by a custom floor-to-ceiling pantry, offering exceptional storage and the perfect space for cooking and entertaining. The versatile den has been transformed with custom built-in cabinetry and a Murphy bed, effortlessly functioning as a home office, guest room, or multi-purpose space. Custom drapery throughout completes the home with a sophisticated designer touch. Residents enjoy outstanding amenities, including a stunning rooftop terrace with panoramic views of the Toronto Hunt Club and Lake Ontario. Ideally located in the heart of the Upper Beaches, you're just steps from TTC, parks, the waterfront boardwalk, local cafés, restaurants, shopping, and everyday conveniences. Offering the perfect blend of luxury, comfort, and location, this exceptional suite is more than a condo-it's a lifestyle.

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$3,743/mo
Mortgage $2,218
Monthly Loss $3,160
Principal$584
Interest$1,634
Property Tax$251
Condo Fees$1,074
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
6.3%15
10-Year IRR
8.0%
Returns Index
8.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$33,648/yr
NOI
$11,982/yr
Net Cash Flow
-$1,220/mo
Cash Margin
-43.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.2/ 100

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

Comparables

Properties near 1400 Kingston Road 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.