50 Ann O'Reilly Road Ph07, Toronto C15

$430,000
50 Ann O'Reilly Road Ph07

$430,000

New
29d
Condo ApartmentApartment

50 Ann O'Reilly Road Ph07, Toronto C15

Total Monthly Obligation $2,657

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
29d
Score
20
Yield
6.2%
Cash on Cash
-3.4%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-C13825256
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,092.74 (2026)
Maintenance-$631.25/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CULTURELINK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30/60
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

Tridel Built Penthouse Unit! Trio at Atria is a wonderful building situated in a prime location with close access to major roads, highways, malls, and restaurants. Meticulously kept and maintained by the owner, this fully functional layout also comes with soaring 10 foot ceilings, custom millwork for additional storage, separate entry in to the closet and a large in-suite laundry area for additional storage to hide away all your items. Best of all, this Penthouse offers a beautiful west facing city view that you can enjoy all day while relaxing on your balcony or just looking out from your floor to ceiling windows. Close to Don Mills subway, Shopping Malls, minutes to Hwy 404, Hwy 401 & DVP, Seneca College, hospital, transit, and a variety of restaurants. The location has it all. Locker and Parking also included, show with confidence

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

Closing Costs

Mortgage Amount
$344,000
Land Transfer Taxes$5,075
Legal Fees (Est.)
$
Total cash required for closing$92,575

Total Monthly Obligation

$2,657/mo
Mortgage $1,735
Monthly Loss $2,200
Principal$456
Interest$1,278
Property Tax$91
Condo Fees$631
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.1%29
10-Year IRR
10.0%
Returns Index
15.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$26,592/yr
NOI
$12,865/yr
Net Cash Flow
-$662/mo
Cash Margin
-29.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
29.2/ 100

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

Comparables

Properties near 50 Ann O'Reilly Road Ph07

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.