28 Avondale Avenue S 806, Toronto C14

$549,999
28 Avondale Avenue S 806

$549,999

New
8d
Condo ApartmentApartment

28 Avondale Avenue S 806, Toronto C14

Total Monthly Obligation $3,399

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
8d
Score
17
Yield
5.4%
Cash on Cash
-7.6%
Cap Rate
2.9%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C14083450
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,115.28 (2026)
Maintenance-$721/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-iCloud Realty Ltd.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Front
Possession-TBA
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Well Maintained & Luxury 1 + Den Condo in The High Demand Yonge and Sheppard Neighbourhood, Located on a Quiet Residential Street. Perfectly situated just steps to the subway, This Low-Rise Boutique Style Building Offers both Convenience and Luxury. Featuring 9' Ceilings, South Facing Balcony Overlooking The Downtown Toronto and a Large Den that can be used as a Second Bedroom, this Beautiful Unit is not one to miss. Modern Finishes with a Kitchen Island/Breakfast Bar, Perfect for Entertaining Guests. Both Parking and Locker are Included in Price. Amenities Include 2 Roof Top Terraces, Party Room, Gym, Concierge and Visitor Parking.

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

Closing Costs

Mortgage Amount
$439,999
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,975

Total Monthly Obligation

$3,399/mo
Mortgage $2,219
Monthly Loss $2,815
Principal$584
Interest$1,635
Property Tax$260
Condo Fees$721
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.4%16
10-Year IRR
8.0%
Returns Index
9.0/ 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
$29,448/yr
NOI
$12,336/yr
Net Cash Flow
-$1,191/mo
Cash Margin
-48.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.1/ 100

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

Comparables

Properties near 28 Avondale Avenue S 806

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.