509 Beecroft Road 2002, Toronto C07

$565,000
509 Beecroft Road 2002

$565,000

Price Change
30d
Condo ApartmentApartment

509 Beecroft Road 2002, Toronto C07

Total Monthly Obligation $3,789

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
30d
Score
17
Yield
6.1%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Condo Apartment
MLS® Number-C13818706
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,121.92 (2026)
Maintenance-$1,049.9/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-UNION CAPITAL REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Willowdale West
Title-Residential Condo & Other

No agent assigned

Spacious corner suite featuring a functional split 2-bedroom layout and soaring 9-footceilings,ideally located in the heart of North York. With an impressive Walk Score of 97, this home is just steps from Finch Subway Station, GO Transit, and the Viva transit hub, offering unmatched convenience for commuters and city living alike. Enjoy easy access to schools, parks, restaurants, shopping, and all the vibrant amenities along Yonge Street. Situated in a well-managed building with exceptional amenities, residents enjoy access to guest suites, an indoor pool, sauna, billiard/games room, theatre room, party room, and ample visitor parking. Offering outstanding value, comfort, and convenience, this move-in ready home is perfect for professionals, families, or investors alike. ***All utilities are included in the maintenance fee***

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

Closing Costs

Mortgage Amount
$452,000
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$3,789/mo
Mortgage $2,279
Monthly Loss $3,189
Principal$600
Interest$1,679
Property Tax$260
Condo Fees$1,050
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.6%17
10-Year IRR
8.2%
Returns Index
9.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$34,464/yr
NOI
$12,897/yr
Net Cash Flow
-$1,204/mo
Cash Margin
-41.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.2/ 100

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

Comparables

Properties near 509 Beecroft Road 2002

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.