1103 Leslie Street 805, Toronto C13

$599,000
1103 Leslie Street 805

$599,000

New
18d
Condo ApartmentApartment

1103 Leslie Street 805, Toronto C13

Total Monthly Obligation $3,865

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
18d
Score
16
Yield
5.1%
Cash on Cash
-10.5%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.2%
Property Type-Condo Apartment
MLS® Number-C13863086
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,493.86 (2026)
Maintenance-$1,041.38/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-60 Days/TBA
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Welcome to this bright, move-in-ready gem in highly sought-after Banbury-Don Mills! Boasting a functional layout with over $50,000 in top-to-bottom upgrades, this turn-key residence features brand-new flooring, custom closets, and fresh paint throughout. The primary bedroom can also be easily converted back to its original layout to suit your preference. The gorgeous new kitchen comes equipped with high-end, brand-new appliances, complemented by beautifully upgraded bathrooms with new vanities, toilets, and modern showers. Includes 1 dedicated parking space and 1 storage locker. Enjoy true peace of mind with all-inclusive maintenance fees covering hydro, heat, water, and central A/C! Situated in a pristine, well-maintained building with exceptional property management. Unbeatable location steps to top retail, Shops at Don Mills, North York General Hospital, public transit, major highways, and the new LRT line. Just move in and enjoy!

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,865/mo
Mortgage $2,416
Monthly Loss $3,230
Principal$636
Interest$1,780
Property Tax$208
Condo Fees$1,041
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.4%9
10-Year IRR
6.5%
Returns Index
5.8/ 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
$30,456/yr
NOI
$10,020/yr
Net Cash Flow
-$1,581/mo
Cash Margin
-62.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.4/ 100

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

Comparables

Properties near 1103 Leslie Street 805

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.