181 Wynford Drive 403, Toronto C13

$449,900
181 Wynford Drive 403

$449,900

New
30d
Condo ApartmentApartment

181 Wynford Drive 403, Toronto C13

Total Monthly Obligation $2,780

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
30d
Score
19
Yield
5.9%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-C13818522
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,443 (2025)
Maintenance-$561.43/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Metal/Steel Siding, Other
Possession-30/60/90
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Step into this sunny 687 sq. ft. 1 +den suite with stunning South-East views! This thoughtfully designed layout includes a large den, ideal for a 2nd bedroom or home office. The open-concept living and dining area flows seamlessly onto a HUGE terrace, perfect for morning coffee or entertaining guests. The modern L-shaped kitchen features full-size appliances, a kitchen island & quartz countertops with backsplash. The primary bedroom offers plenty of natural light and a spacious closet. Perfectly located, this unit is just steps away from the Eglinton Crosstown LRT, making your commute a breeze. It's also just a few seconds away from the DVP. Within walking distance, you'll find the Aga Khan Museum and Park, the Japanese Cultural Centre, and the Don Valley Trails. Great amenities including underground parking, a gym, party room and media room, plus 24-hour concierge service.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,780/mo
Mortgage $1,815
Monthly Loss $2,302
Principal$478
Interest$1,337
Property Tax$204
Condo Fees$561
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.1%24
10-Year IRR
9.3%
Returns Index
13.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,496/yr
NOI
$12,266/yr
Net Cash Flow
-$793/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
27.8/ 100

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

Comparables

Properties near 181 Wynford Drive 403

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.