100 Prudential Drive 911, Toronto E04

$499,999
100 Prudential Drive 911

$499,999

New
22d
Condo ApartmentApartment

100 Prudential Drive 911, Toronto E04

Total Monthly Obligation $3,206

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
22d
Score
19
Yield
6.6%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Condo Apartment
MLS® Number-E13862612
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,244.25 (2025)
Maintenance-$885.92/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Dorset Park
Title-Residential Condo & Other

No agent assigned

Spacious And Newly Renovated, This Bright South-facing 2+1 Bedroom Suite Offers The Perfect Balance Of Comfort And Convenience. Featuring New Flooring And Fresh Paint Throughout, The Home Boasts A Large Den That Can Serve As A Third Bedroom, Two Bathrooms Including A Primary Ensuite With Walk-in Closet And Walk-out To Balcony, And A Family-sized Eat-in Kitchen. The Expansive Living And Dining Area Also Opens To A Balcony, Creating An Airy And Inviting Space For Everyday Living And Entertaining. Complete With Parking, And Quick Possession Available, This Move-in Ready Unit Is Just Steps To The Ttc, Go Train, Hospitals, Schools And More!

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

Closing Costs

Mortgage Amount
$399,999
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$3,206/mo
Mortgage $2,017
Monthly Loss $2,676
Principal$531
Interest$1,486
Property Tax$104
Condo Fees$886
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.5%32
10-Year IRR
10.4%
Returns Index
16.9/ 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
$33,000/yr
NOI
$15,425/yr
Net Cash Flow
-$731/mo
Cash Margin
-26.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
25.3/ 100

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

Comparables

Properties near 100 Prudential Drive 911

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.