125 Village Green Square 3501, Toronto E07

$415,000
125 Village Green Square 3501

$415,000

New
8d
Condo ApartmentApartment

125 Village Green Square 3501, Toronto E07

Total Monthly Obligation $2,468

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
8d
Score
21
Yield
6.1%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Condo Apartment
MLS® Number-E14081968
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,987.33 (2026)
Maintenance-$428.25/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 INNOVATIVE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60-90 Days
Neighbourhood-Agincourt South-Malvern West
Title-Residential Condo & Other

No agent assigned

Luxury Tridel Condo Apartment , Very Spacious One Bedroom with Functional Layout , Open Concept Throughout, Unobstructed Beautiful Sun Rise View of the skyline. Close to 401 , Supermarket, Mall, Go Station, Facilities, including 24 Hours Concierge, Indoor Pool, Steam room , Gym, Theatre, Billiards, Roof Top Terrace and Garden , Three putting Greens, Party Room , Guest Suites, Visiting Parking etc.

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

Closing Costs

Mortgage Amount
$332,000
Land Transfer Taxes$4,775
Legal Fees (Est.)
$
Total cash required for closing$89,275

Total Monthly Obligation

$2,468/mo
Mortgage $1,674
Monthly Loss $2,027
Principal$441
Interest$1,233
Property Tax$166
Condo Fees$428
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.7%33
10-Year IRR
10.5%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$25,224/yr
NOI
$13,175/yr
Net Cash Flow
-$576/mo
Cash Margin
-27.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.668
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
31.3/ 100

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

Comparables

Properties near 125 Village Green Square 3501

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.