100 Harrison Garden Boulevard 818, Toronto C07

$490,000
100 Harrison Garden Boulevard 818

$490,000

New
2d
Condo ApartmentApartment

100 Harrison Garden Boulevard 818, Toronto C07

Total Monthly Obligation $2,873

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
2d
Score
20
Yield
6.0%
Cash on Cash
-2.9%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.8%
Property Type-Condo Apartment
MLS® Number-C14101624
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,739.3 (2026)
Maintenance-$468.63/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Other)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Lansing-Westgate
Title-Residential Condo & Other

No agent assigned

Welcome to Avonshire by Tridel! This well-maintained Large 1-bedroom-plus-den suite offers a desirable north-facing park view and a functional layout of approximately 679 sf. Freshly painted throughout and enhanced with new light fixtures, the suite is move-in ready. The open-concept den offers versatile space for a home office, study area or additional everyday living needs. Includes 1 parking space and 1 locker for added convenience. Enjoy an excellent North York location near Yonge & Sheppard, with convenient access to subway transit, shopping, restaurants, everyday essentials and major highways. An ideal opportunity for first-time buyers, professionals, downsizers or investors seeking a comfortable home in a sought-after Tridel community!

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

Closing Costs

Mortgage Amount
$392,000
Land Transfer Taxes$6,275
Legal Fees (Est.)
$
Total cash required for closing$105,775

Total Monthly Obligation

$2,873/mo
Mortgage $1,977
Monthly Loss $2,353
Principal$520
Interest$1,456
Property Tax$228
Condo Fees$469
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.6%33
10-Year IRR
10.4%
Returns Index
17.6/ 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
$29,196/yr
NOI
$15,514/yr
Net Cash Flow
-$684/mo
Cash Margin
-28.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
27.8/ 100

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

Comparables

Properties near 100 Harrison Garden Boulevard 818

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.