75 Graydon Hall Drive 1608, Toronto C13

$639,999
75 Graydon Hall Drive 1608

$639,999

New
7d
Condo ApartmentApartment

75 Graydon Hall Drive 1608, Toronto C13

Total Monthly Obligation $4,139

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1000-1199
DOM
7d
Score
21
Yield
7.3%
Cash on Cash
-0.5%
Cap Rate
4.5%
5Y IRR
15.1%
10Y IRR
14.3%
Property Type-Condo Apartment
MLS® Number-C14088636
Beds-3
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,194.39 (2025)
Maintenance-$1,174.3/mo
Locker-Owned
Parking-2 - Underground
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30-59 days
Neighbourhood-Parkwoods-Donalda
Title-Residential Condo & Other

No agent assigned

Experience Modern Luxury In This Upgraded 3-Bedroom, 2-Bathroom Condo Featuring High-End Finishes, Spacious Living Areas, And A Functional Open-Concept Layout. The Primary Bedroom Offers A Walk-In Closet And A Renovated Ensuite With Elegant Marble, Tile, And A Sleek Stand-Up Shower. The Modern Kitchen Flows Seamlessly Into The Dining And Living Areas, Enhanced By A Custom Dining Accent Wall, A Full-Tile Feature Wall, And An Electric Fireplace. Enjoy Open Views From Your Private Balcony, Plus The Convenience Of In-Suite Laundry And Two Parking Spaces. Maintenance Fees Include All Utilities, Bell Fibe Internet, And Cable. Ideally Located Minutes From Highways 401 And 404, Transit, Shopping, Schools, Parks, And Essential Amenities. A Rare Opportunity To Own A Stylish, Move-In-Ready Condo In A Prime Location.

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

Closing Costs

Mortgage Amount
$511,999
Land Transfer Taxes$9,275
Legal Fees (Est.)
$
Total cash required for closing$138,775

Total Monthly Obligation

$4,139/mo
Mortgage $2,582
Monthly Loss $3,459
Principal$679
Interest$1,902
Property Tax$183
Condo Fees$1,174
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.6%47
10-Year IRR
12.1%
Returns Index
24.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$46,896/yr
NOI
$23,520/yr
Net Cash Flow
-$622/mo
Cash Margin
-15.9%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
22.3/ 100

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

Comparables

Properties near 75 Graydon Hall Drive 1608

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.