5 Massey Square #215, Toronto E03

$489,900
5 Massey Square #215

$489,900

New
30d
Condo ApartmentApartment

5 Massey Square #215, Toronto E03

Total Monthly Obligation $3,232

HausQ Valuation Report
Beds
3
Baths
2
Park
0
Sqft
1000-1199
DOM
30d
Score
23
Yield
7.9%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Condo Apartment
MLS® Number-E13818300
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,342.8 (2026)
Maintenance-$943.69/mo
Locker-None
Parking-Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-CENTURY 21 PARKLAND LTD.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Crescent Town
Title-Residential Condo & Other

No agent assigned

Freshly Painted with Sunny Westerly Views. This 3 Bedroom/2 Bathroom Nestled Corner Unit Overlooks the Lovely Lawns & Gardens from the Rarely Available 20 x 8 1/2 Foot BALCONY. A Wonderful Space in Summer to Relax on your Daybed and/or Enjoy Summer Meals on a Picnic Table. *Options GALORE* -- RENOVATED Kitchen, Lovely Re-Sanded Parquet Floors & UPGRADED BATHROOMS with NEW Vanities and Front Hallway includes Coat Closet, Back Hallway includes Storage Closet. Two EV charging stations ***On Subway Line, 20 Minutes from Downtown and to Downtown, 10 Minutes to Beaches, 24/7 Security Guards/Cameras, Maintenance/Cleaning Staff, (Plumber, Electricians, etc.) including On-Site Management Office, Multi-Million $$$ Recreation Centre (FREE Membership), Daycare, Elementary School, Doctor Clinic, Grocery Store.+++

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

Closing Costs

Mortgage Amount
$391,920
Land Transfer Taxes$6,273
Legal Fees (Est.)
$
Total cash required for closing$105,753

Total Monthly Obligation

$3,232/mo
Mortgage $1,976
Monthly Loss $2,712
Principal$520
Interest$1,456
Property Tax$112
Condo Fees$944
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.7%3
5-Year IRR
13.0%58
10-Year IRR
13.2%
Returns Index
29.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$38,784/yr
NOI
$19,839/yr
Net Cash Flow
-$323/mo
Cash Margin
-10.0%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
27.7/ 100

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

Comparables

Properties near 5 Massey Square #215

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.