28 Olive Avenue 811, Toronto C14

$425,000
28 Olive Avenue 811

$425,000

New
9d
Condo ApartmentApartment

28 Olive Avenue 811, Toronto C14

Total Monthly Obligation $2,726

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
9d
Score
20
Yield
6.7%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Condo Apartment
MLS® Number-C14030894
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,112.26 (2026)
Maintenance-$635.9/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Location, Location, Location! Exceptional Opportunity To Own A Property In The Highly Desirable Willowdale East Community. Situated In Convenient Yonge/Finch Location. Famous Earl Haig Secondary School Area. Just Steps To TTC, Subway, Shopping, Restaurants, Park And Everyday Amenities. Building Maintenance Includes Water, Heat & Electricity. 24-Hours Security Gatehouse. Fitness, Game & Party Room. This Bright & Spacious Corner 1-Bedroom Has A Functional Layout With New Flooring, New Granite Counter-Top And Back Splash, New Paint Thru-Out. 1 Parking And 1 Locker Included. Move-In Ready And Priced To Sell.

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

Closing Costs

Mortgage Amount
$340,000
Land Transfer Taxes$4,975
Legal Fees (Est.)
$
Total cash required for closing$91,475

Total Monthly Obligation

$2,726/mo
Mortgage $1,714
Monthly Loss $2,275
Principal$451
Interest$1,263
Property Tax$176
Condo Fees$636
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.7%33
10-Year IRR
10.5%
Returns Index
17.7/ 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
$28,368/yr
NOI
$13,388/yr
Net Cash Flow
-$599/mo
Cash Margin
-25.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
28.9/ 100

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

Comparables

Properties near 28 Olive Avenue 811

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.