LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$834,990

1.0 Beds

1 Bath

661 sqft

noah-2151 Kingston Rd, Toronto, ON, M1N 1T5

Toronto ON, M1N 1T5

MLS® # PB1053-NOAH

Property Features:

  • Bedrooms: 1.0
  • Bathrooms: 1.0
  • Floor Space (approx): 661

This listing content provided by Brokers PlaybookTM

Real Estate Investing Made Simple: See the RLP InvestorsEdge™ Proforma in Action

Potential Investment Performance

Cumulative ROI

56.3%

Cumulative Market Appreciation

$230,692

Net Operating Income in Year 5

$8,124

Cash on Cash Return in Year 5

-13.6%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$166,998
Mortgage Amount $667,992
Mortgage Payment
%
$3,465

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,282
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $776
Net Operating Income $505
Debt Service
Mortgage Payment $3,465
Net Cash Flow -$2,960

Acquistion Costs

Deposit $166,994
Land Transfer Tax $26,349
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $4
Total Acquisition Costs $209,847

Deposit Schedule

With the Offer $10,000
Deposit @ 30 days $31,749
Deposit @ 180 days $20,874
Deposit @ 365 days $20,874
Deposit @ 540 days $20,874
Deposit @ 720 days $41,749
Due on Occupancy $20,874
Total Deposit $166,994
Closing Date Sep 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $62,623$104,371 - - - - - - - -
Closing Costs - $42,853 - - - - - - - -
Mortgage Paydown - $7,749$10,765$11,283$11,825$12,393$12,989$13,613$14,268$14,953
Total $62,623$154,973$10,765$11,283$11,825$12,393$12,989$13,613$14,268$14,953
Cash Invested $62,623$217,596$228,361$239,644$251,470$263,863$276,853$290,467$304,735$319,689
Rental Cash Flows
Rent and other income - $11,541$15,884$16,567$17,279$18,022$18,797$19,606$20,449$21,328
Operating Expenses - -$6,988-$9,481-$9,705-$9,934-$10,170-$10,412-$10,660-$10,915-$11,177
Mortgage Payment - -$31,193-$41,591-$41,591-$41,591-$41,591-$41,591-$41,591-$41,591-$41,591
Net Cash Flow - -$26,640-$35,188-$34,729-$34,246-$33,738-$33,205-$32,645-$32,057-$31,440
Returns
Property Price Appreciation $41,749$43,836$46,028$48,330$50,746$53,284$55,948$58,745$61,683$64,767
Mortgage Paydown - $7,749$10,765$11,283$11,825$12,393$12,989$13,613$14,268$14,953
Net Cash Flow - -$26,640-$35,188-$34,729-$34,246-$33,738-$33,205-$32,645-$32,057-$31,440
Total Return $41,749$24,945$21,605$24,884$28,325$31,939$35,732$39,713$43,893$48,280
Cumulative Return $41,749$66,695$88,300$113,184$141,510$173,449$209,181$248,895$292,789$341,069
Investment Metrics
Cumulative ROI 66.7% 30.7% 38.7% 47.2% 56.3% 65.7% 75.6% 85.7% 96.1% 106.7%
Cash On Cash - -12.2% -15.4% -14.5% -13.6% -12.8% -12.0% -11.2% -10.5% -9.8%

Location of noah-2151 Kingston Rd, Toronto, ON, M1N 1T5

Demographic Information of noah-2151 Kingston Rd, Toronto, ON, M1N 1T5

Life Stage

Young Couples

Employment Type

Blue Collar/Primary, Blue Collar/Service Sector

Average Household Income

$125,731.28

Average Number of Children

1.66

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

14.64 %

High school certificate or equivalent

31.3 %

Apprenticeship trade certificate/diploma

4.54 %

College/non-university certificate

24.19 %

University certificate (below bachelor)

0.94 %

University Degree

24.41 %

Commuter

Travel To Work

By Car

76.64 %

By Public Transit

17.86 %

By Walking

0.0 %

By Bicycle

0.0 %

By Other Methods

5.5 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

56.85 %

Houses

43.15 %

Own Vs. Rent