935 Sheppard Avenue W 505, Toronto C06

$586,000
935 Sheppard Avenue W 505

$586,000

New
15d
Condo Apartment1 Storey/Apt

935 Sheppard Avenue W 505, Toronto C06

Total Monthly Obligation $3,486

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
15d
Score
19
Yield
6.0%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Condo Apartment
MLS® Number-C13876386
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 8, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,908.11 (2026)
Maintenance-$679.45/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MAXIMUM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Bathurst Manor
Title-Residential Condo & Other

No agent assigned

Welcome to The Town Plaza Bright and inviting southwest-facing corner suite offering privacy, beautiful views, abundant natural light, and an exceptional location. This approximately 950 sq. ft. two-bedroom, two-bathroom condo has been lovingly maintained by its original owner. The functional, open-concept layout seamlessly connects the kitchen, living, and dining areas, creating a comfortable and versatile space for everyday living and entertaining. Two spacious bedrooms and two full bathrooms make this home ideal for a single professional, couple, roommates, or a small family. The suite also includes a storage locker and parking space in a prime location conveniently situated near the elevator. Ideally located within walking distance of Sheppard West Subway Station, just minutes from Yorkdale Shopping Centre, and with easy access to major highways, this home offers exceptional convenience and connectivity throughout the city. A peaceful corner surrounded by mature trees and greenery, yet close to everything you need-this is a wonderful place to call home in the heart of North York.

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

Closing Costs

Mortgage Amount
$468,800
Land Transfer Taxes$8,195
Legal Fees (Est.)
$
Total cash required for closing$126,895

Total Monthly Obligation

$3,486/mo
Mortgage $2,364
Monthly Loss $2,864
Principal$622
Interest$1,742
Property Tax$242
Condo Fees$679
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.4%31
10-Year IRR
10.2%
Returns Index
16.6/ 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
$35,028/yr
NOI
$18,064/yr
Net Cash Flow
-$858/mo
Cash Margin
-29.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
23.8/ 100

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

Comparables

Properties near 935 Sheppard Avenue W 505

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.