80 Harrison Garden Boulevard 1015, Toronto C14

$488,000
80 Harrison Garden Boulevard 1015

$488,000

New
29d
Condo ApartmentApartment

80 Harrison Garden Boulevard 1015, Toronto C14

Total Monthly Obligation $3,076

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
29d
Score
18
Yield
5.9%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-C13826262
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,501.43 (2026)
Maintenance-$699.01/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARVEST REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 days/Tba
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Luxury Tridel Built condo, open kitchen with island 24 hrs security with indoor pool, sauna, bowling alley , gym, indoor golf practice, guest suite , close to 401 sheppard subway and all amenities. North facing with panoramic view.

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

Closing Costs

Mortgage Amount
$390,400
Land Transfer Taxes$6,235
Legal Fees (Est.)
$
Total cash required for closing$105,335

Total Monthly Obligation

$3,076/mo
Mortgage $1,968
Monthly Loss $2,558
Principal$518
Interest$1,450
Property Tax$208
Condo Fees$699
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.8%22
10-Year IRR
9.1%
Returns Index
12.2/ 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
$29,028/yr
NOI
$12,836/yr
Net Cash Flow
-$899/mo
Cash Margin
-37.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.5/ 100

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

Comparables

Properties near 80 Harrison Garden Boulevard 1015

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.