50 Ann O'Reilly Road 1807, Toronto C15

$388,000
50 Ann O'Reilly Road 1807

$388,000

New
15d
Condo ApartmentApartment

50 Ann O'Reilly Road 1807, Toronto C15

Total Monthly Obligation $2,565

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
15d
Score
20
Yield
6.6%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-C13879614
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,025.7 (2026)
Maintenance-$631.25/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

Trio At Atria by Tridel is A Mid-High Rise Building, Total 23F. This Higher Floor , South Clear View One Bedroom One Bathroom Unit with A 96.7 Sqf Balcony, Partial is High Ceilings called A Terrace , Plus One Parking and One Locker. Smart & Functional Layout Offers No Space Wasted, The Bright and Sunshine Unit with Two Floor To Ceiling Windows for The Living and Bed room, It Also Features a Quartz Windowsill. Newly Replaced Bathroom Sink Faucet and Vanity Light, plus A Fresh Paint throughout The Unit. It Situated at a Transquil Spot Amidst The Bustle, and Surrounded by Shopping Amenities, Fairview Mall, T&T, Winners, Banks, Resturants and More; Mintues' Driving to Hwy404&401, Don Mills Subway Station, It's A Super Convenient Area, Don't Miss It!

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

Closing Costs

Mortgage Amount
$310,400
Land Transfer Taxes$4,295
Legal Fees (Est.)
$
Total cash required for closing$83,395

Total Monthly Obligation

$2,565/mo
Mortgage $1,565
Monthly Loss $2,153
Principal$412
Interest$1,153
Property Tax$169
Condo Fees$631
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.6%27
10-Year IRR
9.7%
Returns Index
14.4/ 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
$25,596/yr
NOI
$11,036/yr
Net Cash Flow
-$645/mo
Cash Margin
-30.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
29.8/ 100

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

Comparables

Properties near 50 Ann O'Reilly Road 1807

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.