3131 Bridletowne Circle 1105, Toronto E05

$479,000
3131 Bridletowne Circle 1105

$479,000

New
29d
Condo ApartmentApartment

3131 Bridletowne Circle 1105, Toronto E05

Total Monthly Obligation $3,424

Bed+Den
2+1
Baths
2
Park
1
Sqft
1200-1399
DOM
29d
Score
21
Yield
8.2%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.7%
Property Type-Condo Apartment
MLS® Number-E13826820
Bed+Den-2+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,079.41 (2026)
Maintenance-$1,118.4/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ATRIUM HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-L'Amoreaux
Title-Residential Condo & Other

No agent assigned

Spacious and recently updated throughout, this Tridel 1+Den, 2 Bath offers 1,287 sqft plus an approx. 125 sqft balcony with desirable East exposure-enjoy bright morning light without the intense late-day western sun. Generous den features an enclosed door and closet, making it ideal as a second bedroom or home office. Large primary bedroom with walk-in closet and balcony walk-out. Kitchen features new stainless-steel appliances, quartz countertops and a cozy breakfast area. Separate formal dining room and oversized living room with balcony walk-out. Both bathrooms feature new quartz countertops, sinks, faucets and toilets. New flooring in the entryway, kitchen, breakfast area and bathrooms, plus fresh paint throughout. All-inclusive maintenance fees cover hydro, heat, water, cable TV, internet and parking. Excellent building amenities include an indoor pool, gym, sauna, tennis court, party and meeting rooms, rec room, visitor parking and security. Conveniently located across from Bridlewood Mall and Metro, with parks and TTC nearby and easy access to Hwy 404. Seller/Listing Brokerage does not warrant the accuracy of dimensions; Buyer/Buyer's Agent to verify all measurements, maintenance fees and taxes.

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

Closing Costs

Mortgage Amount
$383,200
Land Transfer Taxes$6,055
Legal Fees (Est.)
$
Total cash required for closing$103,355

Total Monthly Obligation

$3,424/mo
Mortgage $1,932
Monthly Loss $2,915
Principal$508
Interest$1,424
Property Tax$173
Condo Fees$1,118
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.7%47
10-Year IRR
12.2%
Returns Index
24.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$39,324/yr
NOI
$17,491/yr
Net Cash Flow
-$475/mo
Cash Margin
-14.5%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.4/ 100

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

Comparables

Properties near 3131 Bridletowne Circle 1105

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.