10 TAPSCOTT Road 405, Toronto E11

$405,000
10 TAPSCOTT Road 405

$405,000

New
24d
Condo ApartmentApartment

10 TAPSCOTT Road 405, Toronto E11

Total Monthly Obligation $2,723

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
24d
Score
21
Yield
7.2%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Condo Apartment
MLS® Number-E13841300
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$974.48 (2026)
Maintenance-$807.86/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-90 DAYS/TBA
Neighbourhood-Malvern
Title-Residential Condo & Other

No agent assigned

Welcome To This Bright And Spacious 2 Bedroom, 2 Bathroom Corner Unit! Perfect For 1st Time Home Buyers, Downsizers Or Investors! Clean And Well Maintained Building! Laminate Flooring Throughout! Open Concept Living Room And Dining Room! Primary Bedroom With Walk-In Closet & 2 Piece Ensuite! 2nd Bedroom With Large Closet! Renovated Bathrooms! Ensuite Laundry! 1 Parking Spot And 1 Locker! All Utilities Covered In The Maintenance Fee! Close To Transit, Highway, Shopping, Schools And Much More!

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

Closing Costs

Mortgage Amount
$324,000
Land Transfer Taxes$4,575
Legal Fees (Est.)
$
Total cash required for closing$87,075

Total Monthly Obligation

$2,723/mo
Mortgage $1,634
Monthly Loss $2,293
Principal$430
Interest$1,204
Property Tax$81
Condo Fees$808
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
10.0%36
10-Year IRR
10.9%
Returns Index
18.7/ 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
$29,040/yr
NOI
$13,067/yr
Net Cash Flow
-$545/mo
Cash Margin
-22.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
29.1/ 100

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

Comparables

Properties near 10 TAPSCOTT Road 405

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.