20 O'Neill Road 527, Toronto C13

$599,000
20 O'Neill Road 527

$599,000

New
8d
Condo Apartment1 Storey/Apt

20 O'Neill Road 527, Toronto C13

Total Monthly Obligation $3,714

Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
8d
Score
17
Yield
5.8%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-C14080152
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 15, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-New
Taxes-$3,438.64 (2026)
Maintenance-$810.95/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Don't Miss This Modern 2+1 Bedroom 2-Bathroom Condo Unit Where Contemporary Design Meets Urban Convenience In The Heart Of Shops At Don Mills, One Of Toronto's Most Sought-After Communities. Bright, East Facing Unit With Large Windows, An Open-Concept Living & Dining Area And Modern Kitchen With A Granite Countertop And Built-In Appliances.The Primary Bedroom Is A True Retreat With A Walk-In Closet And 4Pcs Modern Bathroom Designed For Comfort And Style.The 2nd Bedroom Is Generously Sized And The Den Is Perfect For 3rd Bedroom A Home Office Or Study. Step Out Onto Your Huge (43' x 5') Private Balcony And Enjoy Stunning View. Luxury Amenities Include:State-Of-The-Art Fitness Centre , Outdoor Terrace With BBQ Stations For Summer Gatherings, Indoor & Outdoor Pools, Elegant Party Room & Social Lounge For Entertaining, 24-Hour Concierge & Security For Peace Of Mind.This Unbeatable Location Is In The Heart Of Shops At Don Mills A Premier Shopping & Dining Destination Featuring; Eataly, Joeys, Taylor Landing, Anejo, Scaddabush,The GoodSon, Starbucks, Cineplex VIP, Metro And More. Its Easy Access To The DVP, 401 & TTC-Be Downtown In Minutes. Surrounded By Lush Parks & Trails, Edwards Gardens & Sunnybrook Park Just Around The Corner.Top-Rated Schools, Hospitals & Community Centres Nearby. This Is The Ultimate Urban Lifestyle At Its Best, Convenient, And Packed With Amenities.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,714/mo
Mortgage $2,416
Monthly Loss $3,078
Principal$636
Interest$1,780
Property Tax$287
Condo Fees$811
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.7%22
10-Year IRR
9.0%
Returns Index
12.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$34,728/yr
NOI
$15,685/yr
Net Cash Flow
-$1,109/mo
Cash Margin
-38.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.9/ 100

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

Comparables

Properties near 20 O'Neill Road 527

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.