121 Ling Road 1204, Toronto E10

$487,000
121 Ling Road 1204

$487,000

New
23d
Condo ApartmentApartment

121 Ling Road 1204, Toronto E10

Total Monthly Obligation $3,001

Beds
2
Baths
2
Park
2
Sqft
1000-1199
DOM
23d
Score
22
Yield
7.0%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.7%
Property Type-Condo Apartment
MLS® Number-E13842508
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,516 (2025)
Maintenance-$710/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-West Hill
Title-Residential Condo & Other

No agent assigned

RARE 2 PARKING SPOTS! Step into this beautifully updated 2-bedroom, 2-bathroom unit. Enjoy fantastic amenities, including an outdoor pool, sauna, tennis courts, 24-hour concierge, billiards room, library, recreation room, visitor parking, BBQ courtyard, beautifully landscaped grounds, and much more. Ideally located close to shopping, restaurants, cafés, parks, schools, medical facilities, community recreation, public transit, and Highway 401.Enjoy spacious condo living in a well-managed building surrounded by nature and everyday conveniences. Locker included, plus the exceptional convenience of TWO parking spaces, a rare find! Don't miss this opportunity to enjoy resort-style living in a welcoming community.

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

Closing Costs

Mortgage Amount
$389,600
Land Transfer Taxes$6,215
Legal Fees (Est.)
$
Total cash required for closing$105,115

Total Monthly Obligation

$3,001/mo
Mortgage $1,964
Monthly Loss $2,484
Principal$517
Interest$1,447
Property Tax$126
Condo Fees$710
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.1%2
5-Year IRR
11.8%48
10-Year IRR
12.2%
Returns Index
25.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$34,056/yr
NOI
$18,214/yr
Net Cash Flow
-$447/mo
Cash Margin
-15.7%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
28.3/ 100

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

Comparables

Properties near 121 Ling Road 1204

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.