99 The Donway West Road 814, Toronto C13

$588,000
99 The Donway West Road 814

$588,000

New
7d
Condo ApartmentApartment

99 The Donway West Road 814, Toronto C13

Total Monthly Obligation $3,492

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
7d
Score
15
Yield
3.7%
Cash on Cash
-14.1%
Cap Rate
1.6%
5Y IRR
4.6%
10Y IRR
6.2%
Property Type-Condo Apartment
MLS® Number-C14090386
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$3,122.96 (2026)
Maintenance-$659.64/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-See Broker Comments
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Fabulous Flaire-Shops @ Don Mills! Live in a Community with Everything @ Your Doorstep-Shopping, Restaurants, Seasonal Events, VIP Cineplex, DVP, Transit! Blake Model-1 + 1, 2 Baths, 2 Walk-Outs To Wrap Around Balcony-East Facing-Watch Sunrise & Sunset! Window Coverings-Roller Blinds, Conveniently Located Close To Elevator, Amenities Include: Lobby With Pool Table, Movie Rm, Terrace & BBQ Area, Party Rm, 24Hr Concierge, Visitor Parking! (1) Underground Parking Space (1) Locker Included! Note: Great Investment - Triple "A" Tenant in Place- Lease up in March 2027! Tenant Willing to Stay On!

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

Closing Costs

Mortgage Amount
$470,400
Land Transfer Taxes$8,235
Legal Fees (Est.)
$
Total cash required for closing$127,335

Total Monthly Obligation

$3,492/mo
Mortgage $2,372
Monthly Loss $2,868
Principal$624
Interest$1,748
Property Tax$260
Condo Fees$660
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.0%8
Cash-on-Cash
-17.9%0
5-Year IRR
1.9%5
10-Year IRR
4.6%
Returns Index
3.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$21,468/yr
NOI
$5,883/yr
Net Cash Flow
-$1,882/mo
Cash Margin
-105.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.212
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
21.9/ 100

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

Comparables

Properties near 99 The Donway West Road 814

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.