115 Antibes Drive 702, Toronto C07

$549,000
115 Antibes Drive 702

$549,000

New
15d
Condo ApartmentApartment

115 Antibes Drive 702, Toronto C07

Total Monthly Obligation $3,551

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
15d
Score
24
Yield
8.0%
Cash on Cash
2.8%
Cap Rate
5.2%
5Y IRR
17.8%
10Y IRR
16.4%
Property Type-Condo Apartment
MLS® Number-C13876706
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,247.18 (2025)
Maintenance-$949.07/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-90-120 DAYS
Neighbourhood-Westminster-Branson
Title-Residential Condo & Other

No agent assigned

Welcome to this spacious and bright 3-bedroom, 2 full bathroom corner suite offering close to 1,300 sq. ft. of well-designed living space in a quiet building with huge wrap around balcony. The open-concept layout is filled with natural light with floor-to-ceiling windows that showcase unobstructed city views. The functional kitchen features an eat-in breakfast area and ample storage, making it perfect for everyday living . The primary bedroom includes a private ensuite bath and multiple closets , while two additional bedrooms provide flexibility for family, guests, or a home office. Move-in ready and well maintained, this unit offers a fantastic opportunity to personalize and update to your own taste over time. one parking space and one locker is included for everyday convenience. Located in a prime area with TTC at your door and quick access to major highways, you're steps to the community centre, parks, bike trails, grocery stores, schools, and shopping. The building is known for its beautifully landscaped grounds, strong sense of community, and solid management. An exceptional value per square foot in a location that truly delivers on lifestyle and convenience.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$3,551/mo
Mortgage $2,215
Monthly Loss $2,968
Principal$583
Interest$1,632
Property Tax$187
Condo Fees$949
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.5%4
5-Year IRR
13.9%64
10-Year IRR
13.9%
Returns Index
33.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$23,578/yr
Net Cash Flow
-$250/mo
Cash Margin
-6.8%1
Cash Flow Index
1.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
26.9/ 100

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

Comparables

Properties near 115 Antibes Drive 702

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.