15 Ellerslie Avenue 2202, Toronto C07

$487,800
15 Ellerslie Avenue 2202

$487,800

New
15d
Condo ApartmentApartment

15 Ellerslie Avenue 2202, Toronto C07

Total Monthly Obligation $2,776

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
15d
Score
19
Yield
5.4%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-C13875144
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$608.22/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Other
Possession-Immediate
Neighbourhood-Willowdale West
Title-Residential Condo & Other

No agent assigned

Bright and spacious 542 sq. ft. 1-bedroom corner suite featuring desirable southeast exposure, 9-ft smooth ceilings and expansive windows that fill the unit with natural light. The functional layout offers comfortable, modern living with 1 full bathroom, 1 parking space and 1 storage locker included. Enjoy impressive views and the added privacy and natural light of a corner suite. An excellent opportunity for anyone looking for a stylish, well-appointed condo to call home.

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

Closing Costs

Mortgage Amount
$390,240
Land Transfer Taxes$6,231
Legal Fees (Est.)
$
Total cash required for closing$105,291

Total Monthly Obligation

$2,776/mo
Mortgage $1,968
Monthly Loss $2,258
Principal$518
Interest$1,450
Condo Fees$608
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.6%27
10-Year IRR
9.6%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,460/yr
NOI
$14,115/yr
Net Cash Flow
-$791/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
28.1/ 100

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

Comparables

Properties near 15 Ellerslie Avenue 2202

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.