100 Harrison Garden Boulevard 824, Toronto C14

$595,000
100 Harrison Garden Boulevard 824

$595,000

New
29d
Condo ApartmentApartment

100 Harrison Garden Boulevard 824, Toronto C14

Total Monthly Obligation $3,409

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
800-899
DOM
29d
Score
18
Yield
5.4%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-C13825150
Bed+Den-2+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,097.07 (2025)
Maintenance-$551.28/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Stone
Possession-Flexible
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Welcome to the Avonshire! A desirable address that not only features a wonderful unit to live but also a great community as a whole. This south-facing, sun-filled home features an unobstructed view of the downtown skyline! A very efficient one bedroom plus den layout, where the den can easily serve as a second bedroom. Fully-loaded with tons of upgrades, closet organizers, Hunter Douglas automatic roller blinds, pot lights, backsplash, granite countertops and one owned parking spot. The building features resort-style amenities, walking distance to transit and subway, moments from the highway and many other amenities. Welcome home!

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

Closing Costs

Mortgage Amount
$476,000
Land Transfer Taxes$8,375
Legal Fees (Est.)
$
Total cash required for closing$128,875

Total Monthly Obligation

$3,409/mo
Mortgage $2,400
Monthly Loss $2,778
Principal$632
Interest$1,768
Property Tax$258
Condo Fees$551
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.3%25
10-Year IRR
9.4%
Returns Index
13.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,004/yr
NOI
$16,691/yr
Net Cash Flow
-$1,009/mo
Cash Margin
-37.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.7/ 100

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

Comparables

Properties near 100 Harrison Garden Boulevard 824

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.