630 Kingston Road 101, Toronto E02

$549,000
630 Kingston Road 101

$549,000

New
4d
Condo ApartmentApartment

630 Kingston Road 101, Toronto E02

Total Monthly Obligation $3,274

Beds
2
Baths
2
Park
0
Sqft
700-799
DOM
4d
Score
19
Yield
5.9%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-E14093584
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,746.98 (2026)
Maintenance-$630.2/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-PROPERTY.CA INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-ASAP
Neighbourhood-East End-Danforth
Title-Residential Condo & Other

No agent assigned

Welcome to The Southwood, an intimate boutique condominium in Toronto's vibrant Upper Beaches, where the best of east-end living is right outside your door. This inviting 700 sq. ft. suite offers a modern, thoughtfully designed layout with soaring 11-foot ceilings, floor-to-ceiling windows framing beautiful tree-lined south-facing views, two generous bedrooms, two full bathrooms and an open-concept living and dining area that feels bright, airy and welcoming. Step outside to discover The Big Carrot, one of Toronto's best-known organic grocers, directly across the street, along with neighbourhood cafés, fantastic restaurants in Leslieville and the Beaches, and transit just moments away. Walk to the subway, GO Train, YMCA and the beach, or escape into nature along the scenic trails of Glen Stewart Ravine. A Montessori school in the neighbouring building adds another layer of everyday convenience for families. With reasonable maintenance fees and an exceptionally walkable location, The Southwood offers an ideal blend of space, comfort and convenience in one of Toronto's most charming east-end neighbourhoods.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$3,274/mo
Mortgage $2,215
Monthly Loss $2,691
Principal$583
Interest$1,632
Property Tax$229
Condo Fees$630
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.9%28
10-Year IRR
9.9%
Returns Index
15.2/ 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
$32,136/yr
NOI
$16,213/yr
Net Cash Flow
-$863/mo
Cash Margin
-32.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.7/ 100

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

Comparables

Properties near 630 Kingston Road 101

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.