2800 Warden Avenue 1102, Toronto E05

$299,000
2800 Warden Avenue 1102

$299,000

New
30d
Leasehold CondoApartment

2800 Warden Avenue 1102, Toronto E05

Total Monthly Obligation $3,156

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
30d
Score
27
Yield
13.9%
Cash on Cash
7.6%
Cap Rate
6.2%
5Y IRR
21.7%
10Y IRR
19.7%
Property Type-Leasehold Condo
MLS® Number-E13818790
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Leasehold Condo
Maintenance-$1,750.2/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL ESTATE HOMEWARD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-L'Amoreaux
Title-Residential Condo & Other

No agent assigned

WOW! Opportunity awaits -- the benefits of home ownership for less than the cost of rent. Monthly fees include everything, including property taxes. Spacious Two-Bedroom Corner Unit with rare double sided outdoor space. Great Layout with split-bedroom and bathroom setup. Private Terraces allow for multiple uses similar to a front and backyard - yet with no grass to cut! Morning coffee watching the sun come up on the spacious SE terrace, and when the sun is too much, the north side terrace provides shade and comfort. So many options for expanded use. Three sided views- North, East and South. Large Primary Bedroom with 4-piece ensuite bath and double closet. Big Laundry/Utility room for plenty of in-suite storage. Desirable split bedroom layout offers both functionality and privacy. Wide Double-door in 2nd Bedroom for possible wheelchair access (original room door still there inside one of the closets). 1089 sq. ft plus approximately 900 sq. ft of combined private outdoor space. Life Lease Seniors Residence Living 55 Yrs.+ Added Features include: Around The Clock Emergency Response. Onsite Hair Salon, Church, Beautiful Garden Areas, Restaurant, Security, Property Management. Plenty of Recreational Programs + Friendly and wonderful community living! **EXTRAS** No Financing Is Possible Due to Life Lease Status (no expiry as the land is owned by the building). Monthly Fees include everything: All utilities and property taxes!!

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

Closing Costs

Mortgage Amount
$239,200
Land Transfer Taxes$2,960
Legal Fees (Est.)
$
Total cash required for closing$64,260

Total Monthly Obligation

$3,156/mo
Mortgage $1,206
Monthly Loss $2,839
Principal$317
Interest$889
Condo Fees$1,750
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%34
Cash-on-Cash
-0.9%6
5-Year IRR
16.0%77
10-Year IRR
16.1%
Returns Index
39.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$41,436/yr
NOI
$13,890/yr
Net Cash Flow
-$49/mo
Cash Margin
-1.4%4
Cash Flow Index
3.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
30.7/ 100

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

Comparables

Properties near 2800 Warden Avenue 1102

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.