3650 Kingston Road 726, Toronto E08

$309,900
3650 Kingston Road 726

$309,900

New
2d
Condo ApartmentApartment

3650 Kingston Road 726, Toronto E08

Total Monthly Obligation $2,093

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
700-799
DOM
2d
Score
29
Yield
8.8%
Cash on Cash
6.0%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Condo Apartment
MLS® Number-E14102692
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,334.74 (2025)
Maintenance-$532.1/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ROUGE RIVER REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-30 Days/TBA
Neighbourhood-Scarborough Village
Title-Residential Condo & Other

No agent assigned

Welcome to this spacious 700 sq. ft. 1+1 bedroom condo in the heart of Scarborough Village! This well-maintained condo features private open balcony, ensuite laundry, and a low maintenance fee in a quality-built Tridel building. Unbeatable convenience with TTC right outside your door, Guildwood GO Station just minutes away, and Metro, GoodLife Fitness, shops and everyday amenities within walking distance. Enjoy easy access to Guildwood Village, the scenic Scarborough Bluffs, Bluffer's Park and Lake Ontario, plus Scarboro Golf & Country Club just a short drive away. Building amenities include a large party room available for private functions and a cozy library/shared home-office space. A fantastic opportunity for first-time buyers, downsizers or investors seeking space, convenience and an exceptional Scarborough location!

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

Closing Costs

Mortgage Amount
$247,920
Land Transfer Taxes$3,124
Legal Fees (Est.)
$
Total cash required for closing$66,604

Total Monthly Obligation

$2,093/mo
Mortgage $1,250
Monthly Loss $1,764
Principal$329
Interest$921
Property Tax$111
Condo Fees$532
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.4%73
10-Year IRR
15.1%
Returns Index
38.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$27,348/yr
NOI
$14,493/yr
Net Cash Flow
-$42/mo
Cash Margin
-1.9%3
Cash Flow Index
3.3/ 100
Risk Profile
Weight: 20%
DSCR
0.9724
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
39.9/ 100

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

Comparables

Properties near 3650 Kingston Road 726

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.