15 Heron Park Place 12, Toronto E10

$609,000
15 Heron Park Place 12

$609,000

New
16d
Condo Townhouse3-Storey

15 Heron Park Place 12, Toronto E10

Total Monthly Obligation $3,438

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
16d
Score
20
Yield
5.9%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Condo Townhouse
MLS® Number-E13874066
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$3,061.57 (2026)
Maintenance-$526.15/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-IMD/TBA
Neighbourhood-West Hill
Title-Residential Condo & Other

No agent assigned

Beautiful 3 bedroom, 3 bathroom contemporary townhome located in Toronto's vibrant West Hill Community. Built by Mattamy Homes and designed with an exceptional open concept layout. This bright home was just freshly painted, it features high ceilings, a modern kitchen and a seamless flow throughout. The second level offers a private primary retreat complete with a generous walk-in closet and a 3 piece ensuite alongside the convenience of upper level laundry. The third level hosts two additional well proportioned bedrooms, an additional bathroom and a charming Juliette balcony. Just steps from Heron Park, Local schools, Transit and community amenities, this property combines modern comfort with everyday convenience.

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

Closing Costs

Mortgage Amount
$487,200
Land Transfer Taxes$8,655
Legal Fees (Est.)
$
Total cash required for closing$131,955

Total Monthly Obligation

$3,438/mo
Mortgage $2,457
Monthly Loss $2,791
Principal$646
Interest$1,810
Property Tax$255
Condo Fees$526
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.3%38
10-Year IRR
10.9%
Returns Index
19.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$35,820/yr
NOI
$20,463/yr
Net Cash Flow
-$751/mo
Cash Margin
-25.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.6/ 100

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

Comparables

Properties near 15 Heron Park Place 12

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.