1400 Kingston Road 305, Toronto E06

$525,000
1400 Kingston Road 305

$525,000

New
2d
Condo ApartmentApartment

1400 Kingston Road 305, Toronto E06

Total Monthly Obligation $3,470

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
2d
Score
16
Yield
5.0%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.7%
10Y IRR
7.7%
Property Type-Condo Apartment
MLS® Number-E14103526
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,793.01 (2026)
Maintenance-$919.28/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-90 Days
Neighbourhood-Birchcliffe-Cliffside
Title-Residential Condo & Other

No agent assigned

Welcome to Upper Beach Club Condos, a fantastic boutique building along Kingston Road! Just four years old, this well-maintained one-bedroom suite offers 688 sq. ft. of thoughtfully designed living space and a private balcony. The inviting open-concept layout features a gourmet kitchen with stainless steel appliances and granite countertops overlooking the breakfast area and living room-perfect for everyday living and entertaining. The spacious primary bedroom boasts an oversized walk-in closet, while a four-piece bathroom and in-suite laundry complete this functional layout. Enjoy the building's party room and rooftop wraparound terrace, perfect for entertaining, barbecuing and taking in city views. Situated across from the Toronto Hunt Club golf course, a short stroll from Kingston Road shops and close to the Beaches, this location offers easy access to downtown. A wonderful opportunity to enjoy the best of east-end living!

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

Closing Costs

Mortgage Amount
$420,000
Land Transfer Taxes$6,975
Legal Fees (Est.)
$
Total cash required for closing$113,475

Total Monthly Obligation

$3,470/mo
Mortgage $2,118
Monthly Loss $2,912
Principal$557
Interest$1,560
Property Tax$233
Condo Fees$919
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.8%0
5-Year IRR
3.6%7
10-Year IRR
5.9%
Returns Index
4.9/ 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
$26,400/yr
NOI
$7,536/yr
Net Cash Flow
-$1,490/mo
Cash Margin
-67.7%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
22.1/ 100

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

Comparables

Properties near 1400 Kingston Road 305

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.