3429 Sheppard Avenue E 915, Toronto E05

$599,000
3429 Sheppard Avenue E 915

$599,000

New
4d
Condo ApartmentApartment

3429 Sheppard Avenue E 915, Toronto E05

Total Monthly Obligation $3,321

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
4d
Score
18
Yield
5.0%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-E14093884
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,851 (2026)
Maintenance-$467.09/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUPERSTARS REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60/90 days
Neighbourhood-Tam O'Shanter-Sullivan
Title-Residential Condo & Other

No agent assigned

Welcome To This Beautifully 1 YEAR NEW 2 Bedroom, 2 Bathroom CORNER UNIT Condo! Offering 766 Sq. Ft. Of Thoughtfully Designed Living Space Plus A Private Balcony, This Stylish Suite Is Ideally Located In The Desirable Warden & Sheppard Ave. E. Neighbourhood. Enjoy A Bright, Spacious, Open Concept Layout With A Seamless Flow Between The Living And Dining Areas, Complemented By FLOOR TO CEILING WINDOWS And Desirable SOUTH And EAST Exposures That Fill The Space With Abundant Natural Light Throughout The Day. The Upgraded Contemporary Kitchen Features Sleek Cabinetry, Quartz Countertops And Stainless Steel Appliances, Blending Modern Style With Everyday Functionality. Two Well Proportioned Bedrooms And Two Bathrooms Offer Comfort And Flexibility For Homeowners, Professionals Or Investors Alike. Enjoy Excellent Building Amenities, Along With The Added Convenience Of 1 PARKING Space And 1 LOCKER. Ideally Situated Steps To Shopping, Banks, The Library, Restaurants And Everyday Essentials, With Easy Access To TTC, Highway 401 (3 Mins) And Highway 404 (7 Mins).A Fantastic Opportunity To Own A Modern, Well-Appointed Condo In A Convenient And Well-Connected Location! **Virtually Staged Photos**

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,321/mo
Mortgage $2,416
Monthly Loss $2,685
Principal$636
Interest$1,780
Property Tax$238
Condo Fees$467
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
9.0%
Returns Index
12.3/ 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
$29,916/yr
NOI
$16,068/yr
Net Cash Flow
-$1,077/mo
Cash Margin
-43.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.0/ 100

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

Comparables

Properties near 3429 Sheppard Avenue E 915

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.