18 Graydon Hall Drive 2112, Toronto C13

$485,000
18 Graydon Hall Drive 2112

$485,000

New
25d
Condo ApartmentApartment

18 Graydon Hall Drive 2112, Toronto C13

Total Monthly Obligation $3,023

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
25d
Score
18
Yield
5.8%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-C13835406
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,846.72 (2026)
Maintenance-$629.71/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Other
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-Parkwoods-Donalda
Title-Residential Condo & Other

No agent assigned

Invest in the ultimate urban retreat. Step into this meticulously maintained 1-bedroom plus den suite. Bathed in natural light from southern exposure, the open-concept living area features floor-to-ceiling windows and unobstructed downtown horizon views alongside the lush Don River. The modern kitchen boasts dark cabinetry, granite counters, an island, and a full-size oven and microwave-no euro-sized cooking here. The roomy, versatile den easily serves as a dedicated home office, comfortable guest bedroom, or a quiet nursery. Enjoy a 24/7 concierge and resort-level amenities, including a gym with yoga area, media room, guest suites, and a BBQ terrace. Entertain easily using the party room's full kitchen and dining room, supported by abundant visitor parking. Enjoy immediate access to Highway 401, the 404/DVP, Fairview Mall, and a nearby subway station. Parking and locker included. Elevate your everyday.

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

Closing Costs

Mortgage Amount
$388,000
Land Transfer Taxes$6,175
Legal Fees (Est.)
$
Total cash required for closing$104,675

Total Monthly Obligation

$3,023/mo
Mortgage $1,956
Monthly Loss $2,508
Principal$515
Interest$1,442
Property Tax$237
Condo Fees$630
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.5%21
10-Year IRR
8.8%
Returns Index
11.5/ 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
$27,996/yr
NOI
$12,393/yr
Net Cash Flow
-$924/mo
Cash Margin
-39.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
25.7/ 100

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

Comparables

Properties near 18 Graydon Hall Drive 2112

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.