25 ADRA GRADO Way 1219, Toronto C15

$1,490,000
25 ADRA GRADO Way 1219

$1,490,000

New
15d
Condo ApartmentApartment

25 ADRA GRADO Way 1219, Toronto C15

Total Monthly Obligation $8,074

Beds
2
Baths
3
Park
1
Sqft
1400-1599
DOM
15d
Score
14
Yield
3.1%
Cash on Cash
-14.4%
Cap Rate
1.5%
5Y IRR
4.4%
10Y IRR
6.0%
Property Type-Condo Apartment
MLS® Number-C13882244
Beds-2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$8,394.39 (2026)
Maintenance-$1,164.53/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 ATRIA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-FLEX
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

Welcome to Scala's Signature Terrace Collection. This bright, open concept 2-bedroom, 3-full bathroom end unit showcases breathtaking Northwest views of lush greenery and the city skyline, seamlessly blending nature and urban elegance. Motorized blinds in primary room adds convenience, while the expansive private terrace with motorized awning offers a rare outdoor sanctuary for entertaining or quiet relaxation. Nestled in Bayview Village, you are steps to Leslie Subway Station, Oriole GO, North York General Hospital, luxury retail, and ravine trails, with quick access to Highways 401, 404, and the DVP. One parking space and one locker included.

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

Closing Costs

Mortgage Amount
$1,192,000
Land Transfer Taxes$26,275
Legal Fees (Est.)
$
Total cash required for closing$325,775

Total Monthly Obligation

$8,074/mo
Mortgage $6,010
Monthly Loss $6,493
Principal$1,582
Interest$4,429
Property Tax$700
Condo Fees$1,165
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.2%0
5-Year IRR
2.3%5
10-Year IRR
4.8%
Returns Index
3.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$46,428/yr
NOI
$17,016/yr
Net Cash Flow
-$4,592/mo
Cash Margin
-118.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.242
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.1/ 100

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

Comparables

Properties near 25 ADRA GRADO Way 1219

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.