117 Mcmahon Drive 2509, Toronto C15

$658,000
117 Mcmahon Drive 2509

$658,000

New
26d
Condo ApartmentApartment

117 Mcmahon Drive 2509, Toronto C15

Total Monthly Obligation $3,951

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
26d
Score
18
Yield
5.8%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-C13835206
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 27, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,634.7 (2026)
Maintenance-$793.81/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LANDUNION REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

Gorgeous Corner Suite With Spectacular View!! Bright & Spacious. 848 Sq Feet Plus 185 Sq Feet Oversize Balcony. One Parking & One Locker !! Walking Distance To 2 Subway Stations & Great Shopping Amenities. Floor To Ceiling Windows with 9-foot ceilings Shows Beautiful Open Concept. Modern Kitchen with Quartz Counter Tops! built-in appliances and luxurious finishes. easy access to major highways including 401, 404, and DVP

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

Closing Costs

Mortgage Amount
$526,400
Land Transfer Taxes$9,635
Legal Fees (Est.)
$
Total cash required for closing$142,735

Total Monthly Obligation

$3,951/mo
Mortgage $2,654
Monthly Loss $3,252
Principal$698
Interest$1,956
Property Tax$303
Condo Fees$794
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.4%25
10-Year IRR
9.5%
Returns Index
13.8/ 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
$37,884/yr
NOI
$18,535/yr
Net Cash Flow
-$1,110/mo
Cash Margin
-35.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.2/ 100

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

Comparables

Properties near 117 Mcmahon Drive 2509

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.