1028 Kennedy Road, Toronto E04

$799,998
1028 Kennedy Road

$799,998

New
17d
DetachedBungalow

1028 Kennedy Road, Toronto E04

Total Monthly Obligation $3,946

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
700-1100
DOM
17d
Score
19
Yield
4.8%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-E13867286
Beds-4
Bathrooms-3
Size-700-1100 sqft
Lot Size-40 × 118 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,125 (2025)
Parking-3 - Carport
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-RE/MAX CROSSROADS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Dorset Park
Title-Residential Freehold

No agent assigned

Opportunity Knocks In Dorset Park! Welcome To 1028 Kennedy Road, A Detached 3+1 Bedroom, 3-Bathroom Bungalow Offering Tremendous Potential For Renovators, Contractors, Investors Or Buyers Looking To Transform A Property Into Their Own Vision. This Home Requires Significant Updating And Renovation, Making It An Exciting Opportunity To Reimagine The Space And Add Value In An Established Scarborough Neighbourhood. The Bungalow Layout Offers Flexible Living Space Across Two Levels, With Plenty Of Possibilities For A Thoughtful Renovation. Located On Kennedy Road With Convenient TTC Service Connecting To Kennedy Station, Plus Easy Access To Shopping, Restaurants, Parks, Everyday Amenities And Major Commuter Routes. Situated In The Dorset Park Community And Within The TDSB Catchment For General Crerar Public School And Winston Churchill Collegiate Institute. For Buyers Who Can See Beyond The Current Condition, This Is A Chance To Renovate A Detached Toronto Home To Suit Their Needs And Unlock Its Full Potential. Bring Your Contractor, Your Ideas And Your Vision - 1028 Kennedy Road Is Ready For Its Next Chapter.

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

Closing Costs

Mortgage Amount
$639,998
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$3,946/mo
Mortgage $3,227
Monthly Loss $3,097
Principal$849
Interest$2,378
Property Tax$344
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$38,760/yr
NOI
$26,259/yr
Net Cash Flow
-$1,039/mo
Cash Margin
-32.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
22.1/ 100

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

Comparables

Properties near 1028 Kennedy Road

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.