27 Rean Drive 522, Toronto C15

$579,000
27 Rean Drive 522

$579,000

New
3d
Condo ApartmentApartment

27 Rean Drive 522, Toronto C15

Total Monthly Obligation $3,743

Bed+Den
2+1
Baths
2
Park
1
Sqft
800-899
DOM
3d
Score
18
Yield
6.5%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-C14099514
Bed+Den-2+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$3,084 (2025)
Maintenance-$950.41/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stucco (Plaster)
Possession-TBD
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

Show & Sell! Must See Sun-Filled & Spacious Corner Unit in Prime Location! Prestigious Boutique Building, "Merci Condos" Stylishly Designed by Daniels Corp, Reminiscent of the Inspiring Elegance of Paris, Has All Your Needs in Mind! Winning Layout with Hardwood Thru-out, Large Balcony (97sqf) for Relaxing and Taking in the Fresh Open Air, Modern Kitchen with S/S Appliances & Granite Counters Combined w/ Open Concept Living & Dining, All Adjacent to Large Balcony & Picture Windows, Showering the Unit with An Abundance of Natural Light. Enjoy Panoramic Views via Wrap Around Windows in Generously Sized Primary Bedroom, Complete w/ Walk- In Closet & Full Ensuite Bath. Den Large & Deep Enough to Use as Additional Bedrm/Home Office. Bayview & Bessarion Subway Stns, HWY, All Shops & Amenities the Highly Sought After Delectably Chic Bayvew Village Shopping Centre Has to Offer & Much More At Your Door, Just Steps Away! Monthly Maintenance Conveniently Includes All The Essentials; Heat**Water**A/C**Use of Common Elements**Insurance**Secured Elevators**Concierge Services**Full Access to Luxurious Rooftop Terrace** Excercise & Party Rms**Theatre** Exclusive Locker & 1 Underground Parking Spot + Ample Visitor Parking for Your Guests** Incredible Value & Location, Do Not Miss this Excellent Opportunity to Live & Own in Bayview Village

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

Closing Costs

Mortgage Amount
$463,200
Land Transfer Taxes$8,055
Legal Fees (Est.)
$
Total cash required for closing$125,355

Total Monthly Obligation

$3,743/mo
Mortgage $2,336
Monthly Loss $3,128
Principal$615
Interest$1,721
Property Tax$257
Condo Fees$950
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.8%28
10-Year IRR
9.9%
Returns Index
14.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$37,404/yr
NOI
$16,775/yr
Net Cash Flow
-$938/mo
Cash Margin
-30.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
22.2/ 100

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

Comparables

Properties near 27 Rean Drive 522

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.