625 Sheppard Avenue E 302, Toronto C15

$388,000
625 Sheppard Avenue E 302

$388,000

New
18d
Condo ApartmentBachelor/Studio

625 Sheppard Avenue E 302, Toronto C15

Total Monthly Obligation $2,300

HausQ Valuation Report
Beds
0
Baths
1
Park
0
Sqft
0-499
DOM
18d
Score
20
Yield
5.7%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-C13865120
Beds-0
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 5, 2026
Style-Bachelor/Studio
Building Type-Condo Apartment
Age-New
Taxes-$2,319 (2026)
Maintenance-$341.89/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Other
Possession-TBA
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

AMAING & UNBEATABLE INVESTMENT OPPORTUNITY!!!!! This stunning brand-new studio condo unit situated in the super convenient prestigious Bayview & Sheppard area. Thoughtfully designed with sleek modern finishes, a bright open-concept layout, and premium built-in appliances, this stylish suite delivers exceptional comfort and contemporary living. Enjoy the best of city convenience in a truly prime location-just steps to transit and Bayview Subway Station, with quick access to the 400-series highways. Minutes from Bayview Village, upscale shops, cafes, and some of the area's finest restaurants, this condo offers unparalleled lifestyle and value.

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

Closing Costs

Mortgage Amount
$310,400
Land Transfer Taxes$4,295
Legal Fees (Est.)
$
Total cash required for closing$83,395

Total Monthly Obligation

$2,300/mo
Mortgage $1,565
Monthly Loss $1,888
Principal$412
Interest$1,153
Property Tax$193
Condo Fees$342
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.5%26
10-Year IRR
9.6%
Returns Index
14.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$22,080/yr
NOI
$11,050/yr
Net Cash Flow
-$644/mo
Cash Margin
-35.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
32.3/ 100

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

Comparables

Properties near 625 Sheppard Avenue E 302

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.