2- 4715 Kingston Road, Toronto E10
Toronto E10
$599,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX METROPOLIS REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
This end-unit townhouse offers a bright and spacious layout with added privacy and abundant natural light, creating a welcoming place to call home. The well-designed 3-bedroom upper-level condo townhouse features an open-concept layout and a versatile main-floor den, ideal as a home office, breakfast nook, or study space. Enjoy the convenience of a private primary ensuite, upper-level laundry, and a main-floor balcony perfect for relaxing outdoors. Close to elementary and secondary schools, transit, shopping, parks, public libraries, and everyday amenities, this location offers a convenient and family-friendly lifestyle. Located beside Colonel Danforth Park and just minutes from U of T Scarborough, Centennial College, Hwy 401, and Rouge Hill and Guildwood GO Stations, it provides an excellent balance of nature and city convenience. The functional layout and desirable location make daily living both comfortable and practical. Well-maintained and thoughtfully designed, this home offers
MississaugaInvestor.ca
2- 4715 Kingston Road
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$599,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.35%
Monthly Cash Flow
-$1,587/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-14.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,761 |
| Property Tax | −$475 |
| Insurance | −$225 |
| Condo Fee | −$358 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$1,587/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$5,699 |
| Insurance | −$2,700 |
| Condo Fee | −$4,296 |
| Annual NOI | $14,095 |
| Cap Rate | 2.35% |
Cash Required to Close
| Down Payment (20%) | $119,980 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,453 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.