25 Esterbrooke Avenue 102, Toronto C15

$618,000
25 Esterbrooke Avenue 102

$618,000

New
7d
Condo Townhouse2-Storey

25 Esterbrooke Avenue 102, Toronto C15

Total Monthly Obligation $3,617

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
7d
Score
19
Yield
5.9%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Condo Townhouse
MLS® Number-C14085198
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,850 (2026)
Maintenance-$687/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Concrete
Possession-Flexible
Neighbourhood-Don Valley Village
Title-Residential Condo & Other

No agent assigned

A wonderful spot to call home! Friendly well managed townhome complex is just steps to Fairview Mall, Top Schools and the new Don Mills Subway! Bright floor plan offers hardwood floors through living areas and all three bedrooms. The L shaped living/dining area has sliding doors that walk out to a westerly private patio and garden area - BBQ's are permitted here! The updated kitchen has plenty of counter and cabinet space. There is a convenient 2pc powder room and double coat closet on this level. Upstairs discover 3 generous bedrooms - each with extra large double closets - and a spacious bathroom with separate shower. The skylight add lots of natural light. The lower level has a finished family room as well as a large laundry/workshop and storage area. An affordable lifestyle in the heart of North York includes an outdoor pool, kids play area and beautiful grounds for the perfect summers at home! Welcoming community! The condo looks after snow removal, water and garden care and maintenance fees include a cable and internet package++

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

Closing Costs

Mortgage Amount
$494,400
Land Transfer Taxes$8,835
Legal Fees (Est.)
$
Total cash required for closing$133,935

Total Monthly Obligation

$3,617/mo
Mortgage $2,493
Monthly Loss $2,961
Principal$656
Interest$1,837
Property Tax$238
Condo Fees$687
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.4%31
10-Year IRR
10.2%
Returns Index
16.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$36,300/yr
NOI
$19,176/yr
Net Cash Flow
-$895/mo
Cash Margin
-29.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
23.1/ 100

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

Comparables

Properties near 25 Esterbrooke Avenue 102

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.