2 Teagarden Court 1304, Toronto C14

$984,600
2 Teagarden Court 1304

$984,600

New
30d
Condo ApartmentApartment

2 Teagarden Court 1304, Toronto C14

Total Monthly Obligation $5,754

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
30d
Score
15
Yield
4.4%
Cash on Cash
-10.7%
Cap Rate
2.3%
5Y IRR
7.2%
10Y IRR
8.1%
Property Type-Condo Apartment
MLS® Number-C13817640
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$5,276.15 (2025)
Maintenance-$1,142.57/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-Flexible
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

If Bayview & Sheppard is your ideal neighbourhood, it doesn't get better than 2 Teagarden. This beautifully designed 3 Bedroom Media Room suite offers 1,094 sq.ft. of interior living space with a bright southeast exposure, filling the home with natural light throughout the day. The layout is thoughtfully planned for both comfortable living and effortless entertaining.Enjoy exceptional outdoor living with a 44 sq.ft. balcony and an expansive 325 sq.ft. terrace, perfect for relaxing or hosting. Enjoy uninterrupted views all the way to CN tower.Ideally located steps to Bayview Village Mall, Bayview Subway Station, YMCA, parks, and top-ranked schools. Commuting is seamless with quick access to Hwy 401, the DVP, and downtown Toronto in approximately 15 minutes.

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

Closing Costs

Mortgage Amount
$787,680
Land Transfer Taxes$16,167
Legal Fees (Est.)
$
Total cash required for closing$214,587

Total Monthly Obligation

$5,754/mo
Mortgage $3,972
Monthly Loss $4,709
Principal$1,045
Interest$2,926
Property Tax$440
Condo Fees$1,143
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
4.7%10
10-Year IRR
6.6%
Returns Index
6.2/ 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
$43,296/yr
NOI
$17,579/yr
Net Cash Flow
-$2,507/mo
Cash Margin
-69.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.7/ 100

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

Comparables

Properties near 2 Teagarden Court 1304

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.