35 Brian Peak Crescent LPH 17, Toronto C11

$489,000
35 Brian Peak Crescent LPH 17

$489,000

New
28d
Condo ApartmentApartment

35 Brian Peak Crescent LPH 17, Toronto C11

Total Monthly Obligation $2,841

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
28d
Score
17
Yield
4.5%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Condo Apartment
MLS® Number-C13828234
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,225.21 (2026)
Maintenance-$482.76/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ARCREALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Thorncliffe Park
Title-Residential Condo & Other

No agent assigned

The Best Of Midtown Living.1 Bedroom Penthouse+ Parking +Locker In The Popular Leaside Neighborhood w/Sunny South Exposure.9 Foot Ceiling ,Large Windows ,Functional Open ConceptLiving/Dining/Kitchen .Large Centre Granite Island ,S/S Appliances .Large Private Balcony. VeryConveniently Located ,Few Minutes From DVP,HWY401 And Downtown TTC/LRT At Doorstep ,EasyConnection To Subway .Close To Shops, Schools, Malls, Sunnybrook & Parks. Low Maintenance FEESW/Luxurious Building Amenities.

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

Closing Costs

Mortgage Amount
$391,200
Land Transfer Taxes$6,255
Legal Fees (Est.)
$
Total cash required for closing$105,555

Total Monthly Obligation

$2,841/mo
Mortgage $1,972
Monthly Loss $2,322
Principal$519
Interest$1,453
Property Tax$185
Condo Fees$483
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.6%0
5-Year IRR
5.1%11
10-Year IRR
7.0%
Returns Index
6.9/ 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
$21,960/yr
NOI
$9,346/yr
Net Cash Flow
-$1,194/mo
Cash Margin
-65.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
26.5/ 100

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

Comparables

Properties near 35 Brian Peak Crescent LPH 17

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.