125 Omni Drive W 339, Toronto E09

$398,000
125 Omni Drive W 339

$398,000

New
15d
Condo ApartmentApartment

125 Omni Drive W 339, Toronto E09

Total Monthly Obligation $2,745

HausQ Valuation Report
Beds
1
Baths
1
Park
2
Sqft
600-699
DOM
15d
Score
18
Yield
6.6%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-E13879022
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,658.99 (2025)
Maintenance-$801.1/mo
Locker-Owned
Parking-2 - 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-TBA
Neighbourhood-Bendale
Title-Residential Condo & Other

No agent assigned

Welcome to the Luxurious Tridel Forest Mansion rarely offered with TWO UNDERGROUND PARKING SPOTS. Fantastic layout with Locker included. 24-Hr Gatehouse Security. Party Room, Sauna, Visitor Parking included. Prime location in the heart of Scarborough. Steps to TTC, Subway, Mall, Library, Restaurant, Hwy 401, Schools, Parks and the Hospital.

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

Closing Costs

Mortgage Amount
$318,400
Land Transfer Taxes$4,445
Legal Fees (Est.)
$
Total cash required for closing$85,545

Total Monthly Obligation

$2,745/mo
Mortgage $1,605
Monthly Loss $2,322
Principal$422
Interest$1,183
Property Tax$138
Condo Fees$801
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.5%20
10-Year IRR
8.9%
Returns Index
11.3/ 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
$26,280/yr
NOI
$9,980/yr
Net Cash Flow
-$774/mo
Cash Margin
-35.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
27.8/ 100

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

Comparables

Properties near 125 Omni Drive W 339

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.