3 Everson Drive 659, Toronto C14

$589,000
3 Everson Drive 659

$589,000

New
29d
Condo TownhouseStacked Townhouse

3 Everson Drive 659, Toronto C14

Total Monthly Obligation $3,803

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
29d
Score
17
Yield
5.9%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Condo Townhouse
MLS® Number-C13822032
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 24, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$3,222.71 (2026)
Maintenance-$958.89/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEGACY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Stucco (Plaster)
Possession-30/TBD/Flex
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Forget condo apartments, you can have a home with a front door! Welcome to this bright and spacious fully-above-ground 2-bedroom + den, 2 bathroom townhome, with bonus rooftop patio! Featuring large windows, beautiful countertops, a convenient breakfast bar, and stainless steel appliances, this home offers a comfortable and move-in-ready lifestyle. The main floor layout is perfect for daily living, and has a convenient powder room, near the entry. Upstairs there is a den perfect for an office space, and two bedrooms, along with another bathroom. There is also an ensuite laundry on the upper floor. Plus, you can walk out to your own private rooftop perfect for dining and entertaining guests. Also, this home comes with an owned underground parking space, and also an owned locker, for extra storage. Enjoy being just steps from busy and exciting Yonge and Sheppard with easy access to two subway lines and the 401, as well as an incredible selection of restaurants, cafes, grocery stores, shops, and everyday amenities. Avondale Park and Avondale Public School are also within walking distance. BONUS: all utilities, heat/hydro/water all included in this gem, no extra bills. Move in and enjoy life!

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

Closing Costs

Mortgage Amount
$471,200
Land Transfer Taxes$8,255
Legal Fees (Est.)
$
Total cash required for closing$127,555

Total Monthly Obligation

$3,803/mo
Mortgage $2,376
Monthly Loss $3,178
Principal$625
Interest$1,751
Property Tax$269
Condo Fees$959
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%1
5-Year IRR
7.1%19
10-Year IRR
8.6%
Returns Index
10.6/ 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
$34,992/yr
NOI
$14,363/yr
Net Cash Flow
-$1,179/mo
Cash Margin
-40.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.3/ 100

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

Comparables

Properties near 3 Everson Drive 659

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.