120 Rosedale Valley Road 207, Toronto C09

$499,000
120 Rosedale Valley Road 207

$499,000

New
9d
Co-op ApartmentApartment

120 Rosedale Valley Road 207, Toronto C09

Total Monthly Obligation $3,578

Bed+Den
2+1
Baths
1
Park
1
Sqft
900-999
DOM
9d
Score
23
Yield
8.7%
Cash on Cash
2.2%
Cap Rate
5.1%
5Y IRR
17.3%
10Y IRR
16.1%
Property Type-Co-op Apartment
MLS® Number-C14032768
Bed+Den-2+1
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Co-op Apartment
Age-51-99
Maintenance-$1,364.79/mo
Locker-Exclusive
Parking-1 - Other
Basement-None
Heating-Water (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Roof-Unknown
Foundation-Unknown
Possession-To be arranged
Neighbourhood-Rosedale-Moore Park
Title-Residential Condo & Other

No agent assigned

Set in the established Arbour Glen co-op community of South Rosedale, Suite 207 is a quietly perched 1+1 bedroom suite offering approximately 902 square feet of thoughtfully arranged living space. Its principal spaces are practically proportioned to accommodate generous furnishings, the bedroom is king-sized to allow for additional dressers or desks, and the galley kitchen is updated with an abundance of well designed storage. The living and dining rooms are framed by a wall of windows overlooking mature treetops of the neighbouring ravine, with an open-concept design to create interactive flow and a grand feeling of space. Extensive millwork and antique built-ins provide creative storage throughout, while the versatile den includes a concealed Murphy bed and sliding partition wall, creating a comfortable private guest space. The generous primary bedroom offers multiple closets, a wall of windows and space for a desk or additional furnishings. It is serviced by a four-piece bathroom, with built in shelving and storage and a pretty tile flooring. Residents of Arbour Glen enjoy an array of amenities that include an outdoor pool, concierge, an exercise room, visitor parking, sauna and 24-hour security. It is situated at the foot of Severn Creek Park and within walking distance of Rosedale and Summerhill's boutique shops and restaurants, Yorkville's fine shops and dining options, and Rosedale Subway station. Note that most utilities and the full annual property taxes are embedded in the maintenance fees.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,578/mo
Mortgage $2,013
Monthly Loss $3,048
Principal$530
Interest$1,483
Condo Fees$1,365
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
13.3%60
10-Year IRR
13.5%
Returns Index
30.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$43,548/yr
NOI
$20,416/yr
Net Cash Flow
-$312/mo
Cash Margin
-8.6%1
Cash Flow Index
0.9/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
26.0/ 100

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

Comparables

Properties near 120 Rosedale Valley Road 207

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.