30 Inn On The Park Drive 2208, Toronto C13

$499,900
30 Inn On The Park Drive 2208

$499,900

New
25d
Condo ApartmentApartment

30 Inn On The Park Drive 2208, Toronto C13

Total Monthly Obligation $2,995

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
25d
Score
17
Yield
4.8%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-C13840760
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,888 (2025)
Maintenance-$537.49/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABOUTOWNE REALTY CORP.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-60-89 days
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Bright And Modern 1 Bedroom Suite At Auberge On The Park By Tridel, Leslie And Eglinton.645 Sq Ft Of Well Designed Living Space With East Exposure, 9 Ft Ceilings, Floor-To-Ceiling Windows And A Walk-Out To An Open Balcony. Laminate Floors Throughout And A Carpet-Free Layout. Open Concept Living And Dining Combined With A Modern Kitchen Featuring Stainless Steel Appliances And A Built-In Dishwasher. Spacious Primary Bedroom With Window. 4-Pc Bath. Ensuite Laundry. Hotel-Inspired Amenities Include Concierge, Gym, Exercise Room, Outdoor Pool, Guest Suites And BBQs. Steps To Parks, Shops At Don Mills, Hospital, Schools And Transit, With The Eglinton Crosstown LRT Nearby. Tenanted Until November 30, 2026 - Sold With Vacant Possession Available December 1, 2026. Maintenance Fee Includes Common Elements, Building Insurance And Bulk Internet. Hydro, Hot Water And Thermal Heating/Cooling Are Individually Metered And Billed Separately.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,995/mo
Mortgage $2,016
Monthly Loss $2,464
Principal$531
Interest$1,486
Property Tax$241
Condo Fees$537
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.4%12
10-Year IRR
7.2%
Returns Index
7.4/ 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
$24,132/yr
NOI
$9,981/yr
Net Cash Flow
-$1,185/mo
Cash Margin
-58.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
25.4/ 100

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

Comparables

Properties near 30 Inn On The Park Drive 2208

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.