52 Forest Manor Road 104, Toronto C15

$349,000
52 Forest Manor Road 104

$349,000

New
9d
Condo ApartmentApartment

52 Forest Manor Road 104, Toronto C15

Total Monthly Obligation $2,296

Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
9d
Score
23
Yield
7.4%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Condo Apartment
MLS® Number-C14033484
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,895.26 (2026)
Maintenance-$530.54/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RealtyAI Plus Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

Bright And Sun-Filled East-Facing 1 Bedroom + Den Suite Featuring Abundant Morning Sunlight, Soaring 10-Ft Ceilings And A Private Outdoor Patio! Functional Layout With A Versatile Den That Can Be Used As A Second Bedroom Or Home Office. Enjoy Low Maintenance Fees And 24-Hour Security. Conveniently Located Within Walking Distance To Don Mills Subway Station, Fairview Mall, TTC, Restaurants, Community Centre And Parks. Quick Connections To Hwy 401, 404 & DVP. An Excellent Opportunity For First-Time Buyers, Investors Or End-Users Seeking Comfort, Convenience And Value!

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

Closing Costs

Mortgage Amount
$279,200
Land Transfer Taxes$3,710
Legal Fees (Est.)
$
Total cash required for closing$75,010

Total Monthly Obligation

$2,296/mo
Mortgage $1,408
Monthly Loss $1,926
Principal$370
Interest$1,037
Property Tax$158
Condo Fees$531
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.6%2
5-Year IRR
11.5%46
10-Year IRR
12.0%
Returns Index
24.0/ 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
$25,956/yr
NOI
$12,699/yr
Net Cash Flow
-$350/mo
Cash Margin
-16.2%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
34.0/ 100

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

Comparables

Properties near 52 Forest Manor Road 104

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.