5131 Sheppard Avenue E 102, Toronto E11

$379,000
5131 Sheppard Avenue E 102

$379,000

New
16d
Condo ApartmentApartment

5131 Sheppard Avenue E 102, Toronto E11

Total Monthly Obligation $2,414

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
16d
Score
22
Yield
7.1%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Condo Apartment
MLS® Number-E13873514
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,995.01 (2026)
Maintenance-$519.37/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBD
Neighbourhood-Malvern
Title-Residential Condo & Other

No agent assigned

Lovely One Bedroom Plus Den Condo. The Kitchen is Nicely Equipped With Stainless Steel Appliances And An Island For Extra Prep Area And Storage. The Bedroom Features A large Window, Spacious Closet and Coffered Ceiling. Need To Share Work Space? The Den Can Accommodate Two Work Stations. Walkout From The Living Room To The Patio. There Is A Community Greenhouse, You Can Grow Your Own Vegetables. Conveniently Located Parking Space. Close To Shopping, Transit, Hwy 401, Centennial College And U of T Campus.

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

Closing Costs

Mortgage Amount
$303,200
Land Transfer Taxes$4,160
Legal Fees (Est.)
$
Total cash required for closing$81,460

Total Monthly Obligation

$2,414/mo
Mortgage $1,529
Monthly Loss $2,012
Principal$402
Interest$1,126
Property Tax$166
Condo Fees$519
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.9%2
5-Year IRR
11.2%44
10-Year IRR
11.7%
Returns Index
22.9/ 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
$26,820/yr
NOI
$13,511/yr
Net Cash Flow
-$403/mo
Cash Margin
-18.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7411
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo68
Risk Index
32.6/ 100

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

Comparables

Properties near 5131 Sheppard Avenue E 102

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.