503 Beecroft Road 1116, Toronto C07

$649,000
503 Beecroft Road 1116

$649,000

New
21d
Condo ApartmentApartment

503 Beecroft Road 1116, Toronto C07

Total Monthly Obligation $4,115

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
21d
Score
16
Yield
5.3%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Condo Apartment
MLS® Number-C13856346
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,184 (2026)
Maintenance-$1,031.9/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Willowdale West
Title-Residential Condo & Other

No agent assigned

Bright and spacious 2-bedroom, 2-bathroom corner suite in The Continental Condos. Highly functional split-bedroom layout with 9' ceilings, floor-to-ceiling windows in living and dining areas, and a large balcony with unobstructed East and North views. Primary bedroom features walk-in closet and ensuite.One parking space and one locker included. Extensively renovated in 2022 including kitchen cabinets, quartz countertops, stainless steel appliances ,washer &dryer ,bathroom vanities, laminate flooring, and balcony flooring. Freshly painted and move-in ready. Maintenance fees include heat, hydro, and water. Well-managed building with 24-hour concierge and top-tier amenities: indoor pool, hot tub, sauna, gym, library, billiards, theatre room, party room, meeting rooms, guest suites and visitor parking. Prime Yonge & Finch location, steps to Finch Subway, GO Transit, Viva Transit, restaurants, shops, parks, and all daily conveniences. Kitec plumbing has been fully removed and replaced in both the unit and building.**Optional: Seller willing to lease back for up to 1 year after closing.**

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$4,115/mo
Mortgage $2,618
Monthly Loss $3,426
Principal$689
Interest$1,929
Property Tax$265
Condo Fees$1,032
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.6%13
10-Year IRR
7.4%
Returns Index
7.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$34,464/yr
NOI
$13,051/yr
Net Cash Flow
-$1,530/mo
Cash Margin
-53.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.6/ 100

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

Comparables

Properties near 503 Beecroft Road 1116

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.