18 Graydon Hall Drive 2111, Toronto C13

$549,000
18 Graydon Hall Drive 2111

$549,000

Price Change
28d
Condo ApartmentApartment

18 Graydon Hall Drive 2111, Toronto C13

Total Monthly Obligation $3,462

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
28d
Score
17
Yield
5.6%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-C13831924
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,476.34 (2025)
Maintenance-$757.55/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX COMMUNITY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Parkwoods-Donalda
Title-Residential Condo & Other

No agent assigned

Welcome to 18 Graydon Hall! This wonderful 2-bedroom, 2-bathroom corner unit offers a bright and spacious layout with panoramic south-facing views of the Toronto skyline and CN Tower. Enjoy the convenience of parking and an oversized locker, providing plenty of extra storage. Located in a highly convenient area just minutes from Fairview Mall, Hwy 401 and Hwy 404, with an array of shopping, dining, transit and everyday amenities nearby. The building also offers excellent amenities for residents to enjoy. A fantastic opportunity for first-time home buyers, downsizers or anyone looking for a well located home with incredible city views. Don't miss your chance to make this gem your own!

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$3,462/mo
Mortgage $2,215
Monthly Loss $2,879
Principal$583
Interest$1,632
Property Tax$290
Condo Fees$758
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.7%17
10-Year IRR
8.2%
Returns Index
9.6/ 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
$30,780/yr
NOI
$12,735/yr
Net Cash Flow
-$1,153/mo
Cash Margin
-45.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
22.8/ 100

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

Comparables

Properties near 18 Graydon Hall Drive 2111

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.