20 O'Neill Road 1216, Toronto C13

$588,000
20 O'Neill Road 1216

$588,000

New
14d
Condo ApartmentApartment

20 O'Neill Road 1216, Toronto C13

Total Monthly Obligation $3,649

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
14d
Score
18
Yield
5.9%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Condo Apartment
MLS® Number-C13883228
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,506.51 (2026)
Maintenance-$785/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Other)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Other
Possession-Flexible
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Experience Upscale Urban Living at Rodeo Drive Condos, 20 O'Neill Road! Rarely Offered Bright & Spacious Corner Suite Featuring 2 Bedrooms Plus a Versatile Den, 2 Full Bathrooms, and Approximately 844 Sq. Ft. of Thoughtfully Designed Living Space. Boasting 9-Ft Ceilings, Expansive Floor-to-Ceiling Windows, and an Impressive Oversized Wraparound Balcony with Breathtaking, Unobstructed Northeast Views! The Sun-Filled Open-Concept Layout Offers a Stylish Modern Kitchen Complete with Built-In Appliances, Sleek Cabinetry, and a Centre Island, Perfect for Everyday Living and Entertaining. Generously Sized Bedrooms Include a Primary Retreat with a Private Ensuite and Direct Balcony Access. Enjoy Resort-Style Amenities Including an Indoor Pool, Fully Equipped Fitness Centre, Elegant Party Room, Rooftop Garden, and 24-Hour Concierge. Unbeatable Location Just Steps to the Trendy Shops at Don Mills, Upscale Restaurants, Cafés, and Everyday Conveniences. Minutes to Fairview Mall, Don Mills Subway Station, Eglinton LRT, DVP, and Hwy 401. An Exceptional Opportunity to Enjoy Luxury, Comfort, and Convenience in One of Toronto's Most Desirable Communities!

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

Closing Costs

Mortgage Amount
$470,400
Land Transfer Taxes$8,235
Legal Fees (Est.)
$
Total cash required for closing$127,335

Total Monthly Obligation

$3,649/mo
Mortgage $2,372
Monthly Loss $3,025
Principal$624
Interest$1,748
Property Tax$292
Condo Fees$785
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.0%23
10-Year IRR
9.2%
Returns Index
12.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$34,728/yr
NOI
$15,929/yr
Net Cash Flow
-$1,044/mo
Cash Margin
-36.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.3/ 100

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

Comparables

Properties near 20 O'Neill Road 1216

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.