7439 Kingston Road 917, Toronto E11

$462,800
7439 Kingston Road 917

$462,800

New
3d
Condo ApartmentApartment

7439 Kingston Road 917, Toronto E11

Total Monthly Obligation $2,539

Bed+Den
2+1
Baths
1
Park
1
Sqft
500-599
DOM
3d
Score
20
Yield
5.3%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-E14104682
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$471.99/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. Bright 1 Bedroom + Den suite at Narrative Rouge River Condominiums, located on the 9th floor with a east exposure. The suite offers a practical, well-proportioned layout with a light colour palette and vinyl flooring throughout. The open-concept living, dining and kitchen provides good separation between spaces while keeping the suite feeling open. The kitchen features contemporary cabinetry and 24"appliances, including a refrigerator, dishwasher and over-the-range microwave. The spacious primary bedroom offers plenty of room for full bedroom furniture, while the separate den is large enough to comfortably function as a home office. A full bathroom completes the suite. One parking space 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, out door BBQ terrace and lounge areas, plus 24-hour concierge service. Conveniently located near Highway401, 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
$370,240
Land Transfer Taxes$5,731
Legal Fees (Est.)
$
Total cash required for closing$99,791

Total Monthly Obligation

$2,539/mo
Mortgage $1,867
Monthly Loss $2,048
Principal$491
Interest$1,376
Condo Fees$472
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.1%30
10-Year IRR
10.0%
Returns Index
16.1/ 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
$24,648/yr
NOI
$14,119/yr
Net Cash Flow
-$690/mo
Cash Margin
-33.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
30.4/ 100

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

Comparables

Properties near 7439 Kingston Road 917

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.