135 Antibes Drive 1103, Toronto C07

$650,000
135 Antibes Drive 1103

$650,000

New
15d
Condo ApartmentApartment

135 Antibes Drive 1103, Toronto C07

Total Monthly Obligation $3,969

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
15d
Score
20
Yield
6.8%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Condo Apartment
MLS® Number-C13876488
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,355.65 (2026)
Maintenance-$951.25/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Westminster-Branson
Title-Residential Condo & Other

No agent assigned

Rarely Offered 3-BEDROOM Corner Suite With Unobstructed Western and Northern Views and Breathtaking Sunsets. This Exceptional 1,326 Sq. Ft. Residence Features 2 Full Bathrooms and an Expansive Wraparound Balcony Extending Along the Full Length of Both Exterior Sides of the Suite. Enjoy Beautiful Sunsets and Spectacular Views From Every Window. Hardwood Flooring Throughout! Smooth Ceilings. Generously Sized Rooms Throughout, Offering the Space and Comfort Every Family Needs. 1 Parking and 1 Locker. Gym and Sauna in the Building. Steps to Schools, Parks, Shopping, TTC, Community Centre and Everyday Amenities.

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

Closing Costs

Mortgage Amount
$520,000
Land Transfer Taxes$9,475
Legal Fees (Est.)
$
Total cash required for closing$140,975

Total Monthly Obligation

$3,969/mo
Mortgage $2,622
Monthly Loss $3,280
Principal$690
Interest$1,932
Property Tax$196
Condo Fees$951
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.7%2
5-Year IRR
11.3%45
10-Year IRR
11.8%
Returns Index
23.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$44,016/yr
NOI
$23,444/yr
Net Cash Flow
-$668/mo
Cash Margin
-18.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
22.8/ 100

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

Comparables

Properties near 135 Antibes Drive 1103

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.