15 Glen Manor Drive 204, Toronto E02

$499,000
15 Glen Manor Drive 204

$499,000

New
18d
Condo ApartmentApartment

15 Glen Manor Drive 204, Toronto E02

Total Monthly Obligation $2,774

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
18d
Score
18
Yield
4.7%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-E13862742
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,217.53 (2026)
Maintenance-$376/mo
Locker-None
Parking-None
Basement-None
Heating-Other (Gas)
Brokerage-BOSLEY REAL ESTATE LTD.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-The Beaches
Title-Residential Condo & Other

No agent assigned

Steps to the beach & boardwalk with beach views from your balcony! Don't miss this fantastic opportunity to own a premium 1-bed, 1-bath suite in a tightly held, self-managed boutique building south of Queen St E right at the water's edge! This well kept unit features hardwood floors throughout and a bright, open-concept kitchen that combines beautifully with the main living area. The living room is anchored by a warm fireplace and features double doors leading out to your private balcony--an ideal spot to unwind while enjoying views of the beach and the lake. The generous bedroom offers a large window with plenty of natural light, excellent closet space, and ensuite laundry. Unmatched location at Hubbard & Glen Manor Dr means the water's edge, parks, fitness trails, and top-tier dining are right at your doorstep. Perfect for first-time buyer, downsizers, or anyone looking for the ultimate walkable, car-free Beaches lifestyle! This isn't your average condo, this is truly a hidden gem in a coveted location.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,774/mo
Mortgage $2,013
Monthly Loss $2,244
Principal$530
Interest$1,483
Property Tax$185
Condo Fees$376
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.7%17
10-Year IRR
8.2%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$23,352/yr
NOI
$11,887/yr
Net Cash Flow
-$1,022/mo
Cash Margin
-52.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
27.5/ 100

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

Comparables

Properties near 15 Glen Manor Drive 204

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.