736 Kingston Road 5, Toronto E02

$449,000
736 Kingston Road 5

$449,000

Price Change
21d
Condo Townhouse2-Storey

736 Kingston Road 5, Toronto E02

Total Monthly Obligation $2,745

Bed+Den
3+1
Baths
3
Park
1
Sqft
900-999
DOM
21d
Score
25
Yield
7.6%
Cash on Cash
3.2%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Condo Townhouse
MLS® Number-E13855148
Bed+Den-3+1
Bathrooms-3
Size-900-999 sqft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,160 (2025)
Maintenance-$471/mo
Locker-None
Parking-1 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other
Possession-TBA
Neighbourhood-East End-Danforth
Title-Residential Condo & Other

No agent assigned

Welcome To This Inviting 2+1 Bedroom, 3-Bath Condo Townhouse In One Of Toronto's Sought-After Neighbourhoods *The Updated Kitchen Features Sleek White Cabinetry, Stylish Backsplash, Generous Counter Space And Stainless Steel Appliances, Creating A Bright And Functional Space For Everyday Living *The Comfortable Living Area Offers Warm Flooring And A Large Window Providing Plenty Of Natural Light *The Versatile +1 Provides Additional Space To Suit Your Lifestyle *Enjoy The Convenience Of Street Permit Parking And A Location Within Walking Distance To Highly Regarded Schools Including Malvern CI And Balmy Beach CS *Move In And Enjoy A Wonderful Combination Of Comfort, Convenience And City Living!

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,745/mo
Mortgage $1,811
Monthly Loss $2,269
Principal$477
Interest$1,335
Property Tax$263
Condo Fees$471
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.3%4
5-Year IRR
14.0%65
10-Year IRR
13.9%
Returns Index
33.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$34,104/yr
NOI
$19,482/yr
Net Cash Flow
-$188/mo
Cash Margin
-6.6%1
Cash Flow Index
1.3/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
32.3/ 100

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

Comparables

Properties near 736 Kingston Road 5

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.