555 Wilson Avenue E113, Toronto C06

$425,000
555 Wilson Avenue E113

$425,000

New
6d
Condo Apartment2-Storey

555 Wilson Avenue E113, Toronto C06

Total Monthly Obligation $2,659

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
6d
Score
20
Yield
6.3%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Condo Apartment
MLS® Number-C14090996
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$2,307.51 (2025)
Maintenance-$551.95/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RARE REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Clanton Park
Title-Residential Condo & Other

No agent assigned

Welcome to The Station Condos! Enjoy the perfect blend of condo convenience and townhouse privacy with your own direct, private ground-level entrance leading right up into a bright and functional open-concept layout. This thoughtfully designed corner suite features contemporary finishes, a modern kitchen with stainless steel appliances, and stylish zebra roller blinds throughout. Step out onto your private balcony-ideal for morning coffee or unwinding at the end of the day. Complete with an owned underground parking space! Prime Clanton Park location just steps to Wilson Subway Station, with seamless access to Hwy 401, Allen Road, Yorkdale Shopping Centre, Costco, parks, and daily essentials. Outstanding building amenities include a 24-hour concierge, indoor pool, fitness centre, party room, rooftop terrace with BBQs, and visitor parking. A perfect fit for first-time buyers, busy commuters, or savvy investors looking for turn-key living in a prime transit hub!

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

Closing Costs

Mortgage Amount
$340,000
Land Transfer Taxes$4,975
Legal Fees (Est.)
$
Total cash required for closing$91,475

Total Monthly Obligation

$2,659/mo
Mortgage $1,714
Monthly Loss $2,207
Principal$451
Interest$1,263
Property Tax$192
Condo Fees$552
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.2%30
10-Year IRR
10.2%
Returns Index
16.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$26,928/yr
NOI
$12,904/yr
Net Cash Flow
-$639/mo
Cash Margin
-28.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
29.3/ 100

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

Comparables

Properties near 555 Wilson Avenue E113

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.