1555 Kingston Road 103, Pickering

$539,900
1555 Kingston Road 103

$539,900

New
2d
Condo TownhouseStacked Townhouse

1555 Kingston Road 103, Pickering

Total Monthly Obligation $3,154

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1000-1199
DOM
2d
Score
20
Yield
6.0%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Condo Townhouse
MLS® Number-E14100912
Beds-2
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 21, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$4,292.69 (2026)
Maintenance-$418.03/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Town Centre
Title-Residential Condo & Other

No agent assigned

Perfect for first-time buyers or downsizers, this modern townhouse by renowned Marshall Homes offers outstanding value on a premium corner lot overlooking a serene parkette and landscaped gardens. Featuring 2 bedrooms, 3 bathrooms, and a bright open-concept layout, the home is filled with natural sunlight through large windows and boasts 9-ft ceilings, pot lights, and a sleek kitchen with stainless steel appliances. Conveniently located beside underground parking and just steps to GO Transit, Hwy 401, The Shops at Pickering, grocery stores, gyms, rec centers, and Durham Live. With the upcoming Durham-Scarborough Bus Rapid Transit (Kingston Road BRT) and the future development of Pickering City Centre including arts, retail, and cultural spaces, this is a prime opportunity to invest and live in a connected, fast-growing community.

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

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$3,154/mo
Mortgage $2,178
Monthly Loss $2,580
Principal$573
Interest$1,605
Property Tax$358
Condo Fees$418
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$32,412/yr
NOI
$17,462/yr
Net Cash Flow
-$723/mo
Cash Margin
-26.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.0/ 100

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

Comparables

Properties near 1555 Kingston Road 103

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.