15 Ellerslie Avenue PH03, Toronto C07

$793,625
15 Ellerslie Avenue PH03

$793,625

New
15d
Condo ApartmentApartment

15 Ellerslie Avenue PH03, Toronto C07

Total Monthly Obligation $4,357

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
15d
Score
16
Yield
4.6%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-C13875132
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$956.13/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Other
Possession-Immediate
Neighbourhood-Willowdale West
Title-Residential Condo & Other

No agent assigned

Experience luxury living in this stunning 2-bedroom penthouse corner suite with breathtaking southwest views! Boasting 10 ft smooth ceilings and floor-to-ceiling windows, this upgraded luxury suite is flooded with natural light. Enjoy a private balcony, perfect for morning coffee or evening relaxation. The modern, open-concept layout features 2 full bathrooms, a stylish kitchen, and premium finishes throughout. Includes 1 parking space and 1 storage locker for ultimate convenience. Dont miss this rare opportunity to own a sophisticated penthouse in a prime location!

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

Closing Costs

Mortgage Amount
$634,900
Land Transfer Taxes$12,348
Legal Fees (Est.)
$
Total cash required for closing$172,573

Total Monthly Obligation

$4,357/mo
Mortgage $3,201
Monthly Loss $3,515
Principal$842
Interest$2,359
Condo Fees$956
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.9%18
10-Year IRR
8.3%
Returns Index
10.2/ 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
$36,816/yr
NOI
$19,261/yr
Net Cash Flow
-$1,596/mo
Cash Margin
-52.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.3/ 100

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

Comparables

Properties near 15 Ellerslie Avenue PH03

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.