20 O'Neill Road 1617, Toronto C13

$434,900
20 O'Neill Road 1617

$434,900

Price Change
14d
Condo ApartmentApartment

20 O'Neill Road 1617, Toronto C13

Total Monthly Obligation $2,688

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
14d
Score
18
Yield
5.4%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-C13883408
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,562.82 (2026)
Maintenance-$520/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Welcome To The Penthouse Suite At The Highly Sought-After Rodeo Drive Condos. True Penthouse Suite With Nobody Living Above! Large Balcony with Clear Views. PARKING AND LOCKER INCLUDED! This Bright And Sun Filled Suite Over Delivers With Modern Finishings Throughout, And An Efficient Layout. Fantastic Views Of The City And Nature From Spacious Balcony. Luxuriously Finished With 9' Ceilings, Custom Backsplash, Built-In Miele Stainless Steel Kitchen Appliances (Ge Microwave), Ensuite Washer & Dryer, Custom Tiling In 4-Piece Bathroom And Track Lighting.Located in the Heart of One Of Toronto's Most Desired Communities. Steps To Ttc And Shops At Don Mills featuring a Variety Restaurants And Shopping. Short Drive to Fairview Mall and Located Minutes to the famous Edwards and Sunnybrook Park. Resort-Style Amenities Including State-of-the-Art Exercise Room, Indoor & Outdoor Pool, Party/Meeting Room, Recreation Room And Rooftop Dec/Garden. Feel Secure with 24-Hour Concierge Security and Underground Parking.Have it All with this Fantastic Penthouse Suite in an Unparalleled Community.Unit is Virtually Staged (furniture, drapery etc) - Vacant and Available for Immediate Possession.

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

Closing Costs

Mortgage Amount
$347,920
Land Transfer Taxes$5,173
Legal Fees (Est.)
$
Total cash required for closing$93,653

Total Monthly Obligation

$2,688/mo
Mortgage $1,754
Monthly Loss $2,226
Principal$462
Interest$1,293
Property Tax$214
Condo Fees$520
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.5%16
10-Year IRR
8.1%
Returns Index
9.4/ 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
$23,532/yr
NOI
$9,976/yr
Net Cash Flow
-$923/mo
Cash Margin
-47.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
28.0/ 100

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

Comparables

Properties near 20 O'Neill Road 1617

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.