15 Ellerslie Avenue 2611, Toronto C07

$499,000
15 Ellerslie Avenue 2611

$499,000

New
20d
Common Element CondoApartment

15 Ellerslie Avenue 2611, Toronto C07

Total Monthly Obligation $3,112

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
0
Sqft
600-699
DOM
20d
Score
17
Yield
5.4%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Common Element Condo
MLS® Number-C13858060
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 3, 2026
Style-Apartment
Building Type-Common Element Condo
Age-New
Taxes-$3,345.48 (2026)
Maintenance-$620.82/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60/Flex
Neighbourhood-Willowdale West
Title-Residential Condo & Other

No agent assigned

Luxury Ellie Condo In The Heart Of North York. Very Bright, Spacious & Functional Layout. 638 Sq.Ft OF 1 Bed + Den W/ 2 Full Baths W/ Unobstructed Sunset View. Den Can Be 2nd Bedroom. 9' Smooth Ceiling. Laminate Floor Throughout. Modern Open Concept Kitchen W/ Quartz Counters, Centre Island & S/S Appliances. Floor To Ceiling Windows. Amenities Including 24Hrs Concierge, Gym, Theatre, Game Room, Party Room, Sauna And Rooftop Deck. Perfect Location With Convenient Access To TTC & Subway At Your Door Step, Empress Walk Mall, The North York Centre, Theatre, Grocery & Hundreds Of Shopping & Dining, Minutes Driving To Highway 401 & DVP. A Must See and Buy!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,112/mo
Mortgage $2,013
Monthly Loss $2,583
Principal$530
Interest$1,483
Property Tax$279
Condo Fees$621
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.3%15
10-Year IRR
7.9%
Returns Index
8.9/ 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
$26,940/yr
NOI
$11,051/yr
Net Cash Flow
-$1,092/mo
Cash Margin
-48.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
24.8/ 100

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

Comparables

Properties near 15 Ellerslie Avenue 2611

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.