114 Kingsworth Road, King

$2,980,000
114 Kingsworth Road

$2,980,000

New
9d
DetachedSidesplit 4

114 Kingsworth Road, King

Total Monthly Obligation $13,687

Beds
4
Baths
4
Park
8
Sqft
2000-2500
DOM
9d
Score
13
Yield
1.9%
Cash on Cash
-15.2%
Cap Rate
1.3%
5Y IRR
3.7%
10Y IRR
5.5%
Property Type-Detached
MLS® Number-N14031422
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-178.76 × 504.28 ft
Listed on site-Oct 14, 2026
Style-Sidesplit 4
Building Type-Detached
Taxes-$15,498.72 (2026)
Parking-10 - Attached
Basement-Partially Finished, Development Potential
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK YORK GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Wood, Rec Room
Pool-Indoor
Facing-North
Exterior-Brick, Wood
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-Immediate
Neighbourhood-King City
Title-Residential Freehold

No agent assigned

This superb lot in coveted Kingscross Estates has all the most sought-after characteristics--located on a quiet street away from the main through road, in an elevated location, flat and open yet partially treed, it features a classic midcentury sidesplit positioned to maximize enjoyment of the privacy and property views. From the moment of stepping inside this home, your eye travels through a grand family room with soaring cedar ceilings to secluded, parklike property views. Full height wood fireplace and skylights make this classic midcentury room spectacular. A bonus is the vast swimming pool room, with 17-foot beamed tongue-and-groove cedar ceilings, skylights and a huge 28 by 22-foot gunite pool. This pool has been professionally closed and would require updates but the room provides a great deal of added, light-filled living space with endless potential. This lot could not be more perfect for building your dream home, but the midcentury sidesplit also has many amazing features including minimal stairs for mobility and therefore has great potential for a renovation that embraces its classic modern vibe. The TRCA website indicates no TRCA restrictions for protected features (verification is always advised), eliminating a major step in the permit process for building applications. Kingscross Estates is the defining residential enclave of King Township, and home to some of Canada's finest homes and properties, set among woodlands and natural features and minutes to Highway 400, Pearson Int'l Airport, top private schools and acclaimed dining. This historic neighbourhood features unique lots typically in the 2-acre range. With the push for higher density, this type of property represents a disappearing opportunity for a lifestyle that embraces the extraordinary!

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

Closing Costs

Mortgage Amount
$2,384,000
Land Transfer Taxes$60,975
Legal Fees (Est.)
$
Total cash required for closing$658,475

Total Monthly Obligation

$13,687/mo
Mortgage $12,020
Monthly Loss $10,524
Principal$3,163
Interest$8,857
Property Tax$1,292
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.5%0
5-Year IRR
1.9%5
10-Year IRR
4.4%
Returns Index
3.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$57,600/yr
NOI
$31,841/yr
Net Cash Flow
-$9,367/mo
Cash Margin
-195.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.222
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
11.2/ 100

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

Comparables

Properties near 114 Kingsworth Road

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.