1400 Kingston Road 307, Toronto E06

$565,000
1400 Kingston Road 307

$565,000

New
2d
Condo ApartmentApartment

1400 Kingston Road 307, Toronto E06

Total Monthly Obligation $3,587

Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
2d
Score
15
Yield
4.7%
Cash on Cash
-11.7%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.5%
Property Type-Condo Apartment
MLS® Number-E14103680
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,708.61 (2026)
Maintenance-$882.57/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60-89 days
Neighbourhood-Birchcliffe-Cliffside
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 307 at the Upper Beach Club. A boutique luxury residence with only 42 suites! This spacious and intelligently designed 1+Den offers 657 SF of interior living space plus a 54SF north-facing balcony overlooking a quiet residential enclave. Enjoy a peaceful setting just across the street from the prestigious Toronto Hunt Club Golf Course and only moments to the lake, beaches, and Scarborough Bluffs. The kitchen is equipped with full-size stainless steel appliances, granite countertops, white shaker-style soft-close cabinetry, and a large peninsula perfect for casual dining or entertaining. The open-concept living/dining area is bright and inviting with sleek wide-plank laminate flooring and floor-to-ceiling windows that let in natural light throughout the day. Step out onto the private balcony and enjoy morning coffee or an evening unwind in tranquil surroundings. The bedroom boasts a double closet and large windows for a light and airy retreat. The modern 4-piece bathroom features a granite-top vanity and ceramic tile flooring. A generous den provides flexible space. It could be used as a bedroom or nursery, for a home office, dining area, or cozy reading nook ideal for todays lifestyles. Additional features include owned underground parking and a bike storage locker. Built in 2021, this boutique building is only 5 years old and offers premium amenities including a stunning rooftop terrace with sweeping lake and golf course views, a party room, and an exercise room. Steps to transit, less than 10 minutes to Danforth Go and Victoria Park Subway Station, Crescentwood Park, schools, hospital, community centres, and minutes to Kingston Road shops and cafes. A rare opportunity to live in a serene, well-connected pocket of the Upper Beaches!

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

Closing Costs

Mortgage Amount
$452,000
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$3,587/mo
Mortgage $2,279
Monthly Loss $2,988
Principal$600
Interest$1,679
Property Tax$226
Condo Fees$883
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.9%0
5-Year IRR
3.5%7
10-Year IRR
5.8%
Returns Index
4.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$26,400/yr
NOI
$8,061/yr
Net Cash Flow
-$1,607/mo
Cash Margin
-73.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
21.5/ 100

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

Comparables

Properties near 1400 Kingston Road 307

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.