1525 Kingston Road 103, Pickering

$599,900
1525 Kingston Road 103

$599,900

New
18d
Condo TownhouseStacked Townhouse

1525 Kingston Road 103, Pickering

Total Monthly Obligation $3,444

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
18d
Score
16
Yield
3.9%
Cash on Cash
-11.9%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Condo Townhouse
MLS® Number-E13879866
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$5,482.88 (2026)
Maintenance-$367.63/mo
Locker-None
Parking-1 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX COMMUNITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Town Centre
Title-Residential Condo & Other

No agent assigned

MODERN 2-STOREY TOWNHOME WITH ATTACHED GARAGE + PRIVATE TERRACE Spacious 2-bedroom, 3-bathroom Daniels-built townhome with 9-ft ceilings, open-concept living, modern kitchen, second-floor laundry and outdoor space. Perfect for first-time buyers, downsizers or commuters looking for easy access to Hwy 401, Pickering Town Centre and transit.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,444/mo
Mortgage $2,420
Monthly Loss $2,808
Principal$637
Interest$1,783
Property Tax$457
Condo Fees$368
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.8%0
5-Year IRR
3.4%7
10-Year IRR
5.7%
Returns Index
4.8/ 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
$23,304/yr
NOI
$8,679/yr
Net Cash Flow
-$1,697/mo
Cash Margin
-87.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.302
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
22.3/ 100

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

Comparables

Properties near 1525 Kingston Road 103

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.