7439 Kingston Road 1104, Toronto E11

$699,712
7439 Kingston Road 1104

$699,712

New
16d
Condo ApartmentApartment

7439 Kingston Road 1104, Toronto E11

Total Monthly Obligation $3,918

Beds
3
Baths
3
Park
1
Sqft
1000-1199
DOM
16d
Score
16
Yield
4.8%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-E13874116
Beds-3
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$895.96/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Electric)
Brokerage-HIRSCH AND ASSOCIATES REAL ESTATE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Rouge E11
Title-Residential Condo & Other

No agent assigned

Brand New, never lived in and includes the ENHR rebate off the price (buyer eligibility to be independently confirmed). Beautifully Bright & Exceptionally Spacious 3 Bedroom Suite at Narrative Rouge River Condominiums! This thoughtfully designed residence offers the kind of room, flow and functionality that is hard to find in a condo. Set on the penthouse level with a North, South and East exposure! The suite features a well-proportioned open-concept layout, contemporary finishes, a beautiful light colour palette and laminate flooring throughout with 2 baths and a powder room. The spacious living and dining area creates a natural gathering space, seamlessly connected to the modern kitchen with contemporary cabinetry and 24" integrated appliances, including a refrigerator, dishwasher and over-the-range microwave. Three generously sized bedrooms offer plenty of flexibility for families, guests or a dedicated home office. One parking space and locker is included. Maintenance fees include parking and locker maintenance, bulk internet, common expenses and building insurance. Residents have access to a range of indoor and outdoor amenities, including a gym, yoga studio, co-working spaces, games room, party room, outdoor BBQ terrace and lounge areas, plus 24-hour concierge service. Conveniently located near Highway 401, TTC transit, Rouge Hill GO Station, University of Toronto Scarborough and Centennial College, with parks, shopping and everyday amenities nearby.

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

Closing Costs

Mortgage Amount
$575,444($15,674 CMHC)
Land Transfer Taxes$10,469
Legal Fees (Est.)
$
Total cash required for closing$151,911

Total Monthly Obligation

$3,997/mo
Mortgage $2,901
Monthly Loss $3,234
Principal$764
Interest$2,138
Condo Fees$896
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.7%0
5-Year IRR
5.3%12
10-Year IRR
7.7%
Returns Index
7.8/ 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
$33,720/yr
NOI
$17,196/yr
Net Cash Flow
-$1,468/mo
Cash Margin
-52.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
82.2%14
Vacancy Buffer
2.4 mo39
Risk Index
19.0/ 100

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

Comparables

Properties near 7439 Kingston Road 1104

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.