20 O'Neill Road 536, Toronto C13

$559,000
20 O'Neill Road 536

$559,000

New
3d
Condo ApartmentApartment

20 O'Neill Road 536, Toronto C13

Total Monthly Obligation $3,323

Beds
2
Baths
2
Park
1
Sqft
600-699
DOM
3d
Score
17
Yield
5.1%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-C14100076
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,786 (2026)
Maintenance-$635.56/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Other)
Brokerage-LPT REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

***Public Open House Sunday October 25th From 1:00 To 2:00 PM.*** Welcome to Rodeo Drive Condominiums By Lanterra Developments and Cadillac Fairview. Luxurious Unit With Two Bedrooms, Two Washrooms, One Parking Spot & One Locker. Steps To Upscale Shops, Gourmet Restaurants & Don Mills Civitan Arena. Bright & Spacious. This Unit Features A Functional Layout, 656 Square Feet As Per Builder's Floor-Plan. With Soaring 9 Feet Ceilings. Engineered Hardwood Floors. Newly Painted & Both Washroom Vanities In August 2026. Many Upgrades Including: Kitchen Dark Mist Granite Counter Tops, Dark Mist Polished Backsplash, Metallic Elm Cabinets, & Under-Cabinet Lighting. Main Washroom Includes: Grigio Carnico Italian Marble Floor Tiles, Bianco Porcelain Shower Floor Tiles, Dolomite White Polished Wall Tiles, & Metallic Elm Eurogloss Cabinets. Primary Bedroom With 4 Piece Ensuite, Upgrades Include: Dolomite White Polished Wall Tiles, & Metallic Elm Eurogloss Cabinets. Walkout To Balcony With Southwest Exposure & Unobstructed Parkette Views. Convenient Location - Steps To Shops At Don Mills. Close To DVP, TTC, Eglinton LRT, Schools, Parks & More. Amenities Include: 24 Hour Concierge, Gym, Indoor & Outdoor Pool, Indoor Hot Tub & Sauna, Rooftop Deck, Party Room, Games Room, Community BBQ, ERV, Bike Storage Room & More. Click On 4K Virtual Tour & Don't Miss Out On This Opportunity.

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

Closing Costs

Mortgage Amount
$447,200
Land Transfer Taxes$7,655
Legal Fees (Est.)
$
Total cash required for closing$120,955

Total Monthly Obligation

$3,323/mo
Mortgage $2,255
Monthly Loss $2,729
Principal$593
Interest$1,661
Property Tax$232
Condo Fees$636
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.6%16
10-Year IRR
8.1%
Returns Index
9.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$28,632/yr
NOI
$12,956/yr
Net Cash Flow
-$1,175/mo
Cash Margin
-49.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.6/ 100

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

Comparables

Properties near 20 O'Neill Road 536

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.