32 Forest Manor Road 2301, Toronto C15

$529,000
32 Forest Manor Road 2301

$529,000

New
15d
Condo ApartmentApartment

32 Forest Manor Road 2301, Toronto C15

Total Monthly Obligation $3,053

Bed+Den
2+1
Baths
1
Park
0
Sqft
600-699
DOM
15d
Score
18
Yield
5.2%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-C13874728
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,458.32 (2026)
Maintenance-$514.03/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE ESTATES
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

Incredible unobstructed views from this bright and spacious 1 Bedroom + Flex (enclosed with a door) suite at The Peak in the sought-after Emerald City community. Functional open-concept layout featuring 9' ceilings, laminate flooring, floor-to-ceiling windows, and a large private balcony. Excellent location just steps to the TTC bus terminal, Don Mills Subway Station, Fairview Mall, parks, community centre, grocery stores, restaurants, schools, and library. Easy access to Highways 401 and 404.

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

Closing Costs

Mortgage Amount
$423,200
Land Transfer Taxes$7,055
Legal Fees (Est.)
$
Total cash required for closing$114,355

Total Monthly Obligation

$3,053/mo
Mortgage $2,134
Monthly Loss $2,491
Principal$562
Interest$1,572
Property Tax$205
Condo Fees$514
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.7%22
10-Year IRR
8.9%
Returns Index
12.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$27,756/yr
NOI
$13,954/yr
Net Cash Flow
-$971/mo
Cash Margin
-42.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
25.7/ 100

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

Comparables

Properties near 32 Forest Manor Road 2301

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.