60 Brian Harrison Way 1008, Toronto E09

$458,000
60 Brian Harrison Way 1008

$458,000

New
22d
Condo ApartmentMulti-Level

60 Brian Harrison Way 1008, Toronto E09

Total Monthly Obligation $2,826

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
22d
Score
19
Yield
5.8%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-E13849974
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 1, 2026
Style-Multi-Level
Building Type-Condo Apartment
Taxes-$2,056.39 (2026)
Maintenance-$606.8/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Bendale
Title-Residential Condo & Other

No agent assigned

Location! Location! Location! Beautifully renovated 1 bedroom plus den condo, located in the heart of Scarborough. Direct access 30 seconds from TTC station and 40 seconds to Scarborough Town Center. Minutes from 401. Southeast facing balcony with artificial turf overlooking albert Campbell square and Scarborough town center. Recent upgrades include new flooring, smooth ceilings, crown moulding, wainscotting, quartz counters and backsplash, crystal chandeliers, mirrored wall, wall scones, USB outlets, and all 4000k LED lighting. Brand new Samsung stainless steel kitchen appliances. Ensuite laundry, Bright and spacious den is perfect for a home office. 1 underground parking spot and storage locker included! 24hrs concierge, indoor swimming pool, hot tub, table tennis room, card room, mini theatre, sauna, party room, virtual golf room, library, car washing station & visitors parking. Don't miss this opportunity.

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

Closing Costs

Mortgage Amount
$366,400
Land Transfer Taxes$5,635
Legal Fees (Est.)
$
Total cash required for closing$98,735

Total Monthly Obligation

$2,826/mo
Mortgage $1,847
Monthly Loss $2,339
Principal$486
Interest$1,361
Property Tax$171
Condo Fees$607
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.9%23
10-Year IRR
9.2%
Returns Index
12.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,676/yr
NOI
$12,270/yr
Net Cash Flow
-$825/mo
Cash Margin
-37.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.4/ 100

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

Comparables

Properties near 60 Brian Harrison Way 1008

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.