30 Inn The Park Drive 407, Toronto C13

$819,999
30 Inn The Park Drive 407

$819,999

New
16d
Condo ApartmentApartment

30 Inn The Park Drive 407, Toronto C13

Total Monthly Obligation $4,742

Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
16d
Score
17
Yield
5.4%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-C13870742
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,741.98 (2026)
Maintenance-$839.25/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Roof-Unknown
Foundation-Concrete
Possession-30-45 Closing Day
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Experience elevated living at Auberge on the Park, one of Toronto's premier luxury condominium communities. Welcome to Suite 407, an impeccably designed 2-bedroom + den residence that seamlessly blends modern elegance, sophisticated finishes, and exceptional functionality. Featuring a spacious open-concept layout, this beautifully appointed suite offers bright, airy living spaces ideal for both everyday living and entertaining. The versatile den provides the perfect space for a home office, reading lounge, or guest area, while the thoughtfully designed bedrooms offer comfort and privacy. Residents enjoy an unmatched lifestyle with an impressive collection of hotel-inspired amenities, including a 24-hour concierge, state-of-the-art fitness centre, yoga and spin studios, outdoor pool with private cabanas, whirlpool, elegant party and dining rooms, multimedia lounge, beautifully landscaped terraces with BBQs, and premium resident spaces designed for relaxation and entertaining. Perfectly situated in the highly sought-after Banbury-Don Mills neighbourhood, this prestigious address offers convenient access to the DVP, Highway 401, the upcoming Eglinton Crosstown LRT, Shops at Don Mills, Sunnybrook Park, scenic walking trails, top-rated schools, restaurants, and everyday conveniences-bringing together luxury, nature, and urban accessibility in one exceptional location. This is more than a home- it's a lifestyle defined by comfort, sophistication, and convenience!

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

Closing Costs

Mortgage Amount
$655,999
Land Transfer Taxes$12,875
Legal Fees (Est.)
$
Total cash required for closing$178,375

Total Monthly Obligation

$4,742/mo
Mortgage $3,308
Monthly Loss $3,872
Principal$870
Interest$2,437
Property Tax$395
Condo Fees$839
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%16
Cash-on-Cash
-9.7%1
5-Year IRR
8.1%24
10-Year IRR
9.2%
Returns Index
13.1/ 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
$44,208/yr
NOI
$22,574/yr
Net Cash Flow
-$1,426/mo
Cash Margin
-38.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.6/ 100

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

Comparables

Properties near 30 Inn The Park Drive 407

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.