509 Beecroft Avenue 107, Toronto C07

$398,800
509 Beecroft Avenue 107

$398,800

New
2d
Condo ApartmentApartment

509 Beecroft Avenue 107, Toronto C07

Total Monthly Obligation $2,662

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
2d
Score
19
Yield
6.6%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-C14100700
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,064.06 (2026)
Maintenance-$681.72/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD / Flexible
Neighbourhood-Willowdale West
Title-Residential Condo & Other

No agent assigned

Everything you need, right where you want to be. This well-planned one-bedroom makes smart use of its space, with a functional open-concept layout, new vinyl flooring, separate bedroom, ensuite laundry and a generous private patio for extra room outdoors. Even better, the unit comes with one parking space and two lockers. That's plenty of extra storage and a great bonus at this price point. Ground-floor living means coming and going without waiting for an elevator - a convenience that makes everyday condo living that much easier. The Continental offers a full-service condo lifestyle, with 24-hour concierge and an impressive collection of amenities for working out, entertaining, hosting overnight guests or simply unwinding at home. Maintenance fees include all utilities, keeping monthly living simple and predictable. Step outside and enjoy everything that makes Willowdale such a sought-after place to live: incredible restaurants and cafes, groceries, shopping and everyday conveniences, with Finch subway and transit connections just minutes away. North York Centre, Mel Lastman Square, parks and community amenities are all close at hand. Your own space in the heart of Willowdale, with all the flexibility that comes with owning in a connected and bustling neighbourhood. A place to settle into now, keep as life changes, or simply make a smart addition to a longer-term plan! Some photos virtually staged.

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

Closing Costs

Mortgage Amount
$319,040
Land Transfer Taxes$4,457
Legal Fees (Est.)
$
Total cash required for closing$85,717

Total Monthly Obligation

$2,662/mo
Mortgage $1,609
Monthly Loss $2,239
Principal$423
Interest$1,185
Property Tax$172
Condo Fees$682
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%16
Cash-on-Cash
-9.7%1
5-Year IRR
8.3%25
10-Year IRR
9.5%
Returns Index
13.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,244/yr
NOI
$10,975/yr
Net Cash Flow
-$694/mo
Cash Margin
-31.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
28.8/ 100

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

Comparables

Properties near 509 Beecroft Avenue 107

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.