1091 Kingston Road 624, Toronto E06

$599,900
1091 Kingston Road 624

$599,900

New
3d
Condo ApartmentApartment

1091 Kingston Road 624, Toronto E06

Total Monthly Obligation $3,807

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
3d
Score
17
Yield
5.9%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Condo Apartment
MLS® Number-E14096928
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,406.56 (2026)
Maintenance-$903.38/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-REAL ESTATE HOMEWARD
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-30 DAYS/TBA
Neighbourhood-Birchcliffe-Cliffside
Title-Residential Condo & Other

No agent assigned

Enjoy comfortable everyday living in this generous two-bedroom, two-bathroom condo in Henley Gardens. The functional layout offers an open-concept living and dining area overlooking the bright kitchen with plenty of counter space and storage. The king-sized primary bedroom features two double closets, a four-piece ensuite, and a private balcony. The well-sized second bedroom offers flexibility for guests, a home office, or both, complete with a double closet. Updated flooring throughout, new bathroom lighting, a modern washer and dryer, owned underground parking, and a locker add convenience. This well-maintained building offers 24-hour security, private tree-lined grounds with a courtyard and gazebo, a library, and an exercise room.

$
$
%
%
$
$
$
(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

$3,807/mo
Mortgage $2,420
Monthly Loss $3,170
Principal$637
Interest$1,783
Property Tax$284
Condo Fees$903
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.4%20
10-Year IRR
8.8%
Returns Index
11.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,328/yr
NOI
$15,148/yr
Net Cash Flow
-$1,157/mo
Cash Margin
-39.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.4/ 100

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

Comparables

Properties near 1091 Kingston Road 624

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.