260 Russell Hill Road 11, Toronto C02

$2,799,000
260 Russell Hill Road 11

$2,799,000

New
9d
Condo Townhouse3-Storey

260 Russell Hill Road 11, Toronto C02

Total Monthly Obligation $15,260

Bed+Den
4+1
Baths
5
Park
2
Sqft
2750-2999
DOM
9d
Score
13
Yield
3.2%
Cash on Cash
-14.5%
Cap Rate
1.5%
5Y IRR
4.3%
10Y IRR
5.9%
Property Type-Condo Townhouse
MLS® Number-C14031776
Bed+Den-4+1
Bathrooms-5
Size-2750-2999 sqft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$13,212 (2025)
Maintenance-$2,669/mo
Locker-Ensuite
Parking-2 - Underground
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Stucco (Plaster)
Possession-TBA
Neighbourhood-Casa Loma
Title-Residential Condo & Other

No agent assigned

Sophisticated And Elegant Townhome In Prestigious South Hill! Offering Approximately 3,500 Sq. Ft. Of Total Living Space, Recently Renovated With Beautifully Updated Landscaping. Sun-Filled Open-Concept Living And Dining Areas Feature 10-Ft Ceilings And Crown Mouldings. Hardwood Flooring Throughout All Four Levels. Spacious Kitchen With Stainless Steel Appliances, Breakfast Area And Family Room With Walkout To Charming Private Patio. Entire Second Floor Dedicated To Luxurious Primary Suite With His-And-Hers Walk-In Closets . Third-Floor Open Library/Home Office. Private Elevator And Direct Lower-Level Access To Two Parking Spaces. Steps To The Village, Minutes To Downtown, BSS, UCC And Excellent Schools. Exceptional Opportunity In One Of Toronto's Most Desirable Neighbourhoods!

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

Closing Costs

Mortgage Amount
$2,239,200
Land Transfer Taxes$56,450
Legal Fees (Est.)
$
Total cash required for closing$617,750

Total Monthly Obligation

$15,260/mo
Mortgage $11,290
Monthly Loss $12,289
Principal$2,971
Interest$8,319
Property Tax$1,101
Condo Fees$2,669
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-17.0%0
5-Year IRR
2.4%5
10-Year IRR
4.9%
Returns Index
3.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$89,652/yr
NOI
$33,047/yr
Net Cash Flow
-$8,536/mo
Cash Margin
-114.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.242
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
11.0/ 100

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

Comparables

Properties near 260 Russell Hill Road 11

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.