123 Omni Drive PH 69, Toronto E09

$577,800
123 Omni Drive PH 69

$577,800

Price Change
24d
Condo ApartmentApartment

123 Omni Drive PH 69, Toronto E09

Total Monthly Obligation $4,129

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
24d
Score
16
Yield
6.1%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Condo Apartment
MLS® Number-E13839368
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,808 (2026)
Maintenance-$1,364.2/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-HERITAGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30 Days
Neighbourhood-Bendale
Title-Residential Condo & Other

No agent assigned

Welcome to PH69 at 123 Omni Drive. This bright two-bedroom, two-bathroom penthouse offers panoramic north, west and south views, including the CN Tower, and a private balcony.Features include an open-concept living and dining area with hardwood floors, a primary bedroom with ensuite, ensuite laundry and one underground parking space. Maintenance fees include heat, hydro, water and central air conditioning.Amenities include an indoor pool, gym, party room, outdoor BBQs and 24-hour gated security. Conveniently located near Scarborough Town Centre, transit and shopping.

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

Closing Costs

Mortgage Amount
$462,240
Land Transfer Taxes$8,031
Legal Fees (Est.)
$
Total cash required for closing$125,091

Total Monthly Obligation

$4,129/mo
Mortgage $2,331
Monthly Loss $3,516
Principal$613
Interest$1,717
Property Tax$234
Condo Fees$1,364
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
5.0%11
10-Year IRR
7.1%
Returns Index
6.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$35,508/yr
NOI
$10,379/yr
Net Cash Flow
-$1,466/mo
Cash Margin
-49.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.4/ 100

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

Comparables

Properties near 123 Omni Drive PH 69

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.