75 Bamburgh Circle 2117, Toronto E05

$699,000
75 Bamburgh Circle 2117

$699,000

New
3d
Condo ApartmentApartment

75 Bamburgh Circle 2117, Toronto E05

Total Monthly Obligation $4,680

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1600-1799
DOM
3d
Score
17
Yield
6.7%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-E14097994
Beds-3
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,242.58 (2025)
Maintenance-$1,390/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Steeles
Title-Residential Condo & Other

No agent assigned

Spacious Luxury Tridel Condo . Excellent Location, Gorgeous Corner Unit With Unobstructed View, Bright & Sunny Appprox 1800 Sq Ft . The property has recently undergone nearly 80K in premium upgrades and renovations Newer Laminate Floor ,Newer Kitchen, Newer Bathroom, Lots of Large Windows ! Tandem Parking Maybe Can Parking 4 Cars ,24 Hour Gated Security, Indoor & Outdoor Swimming Pools, Tennis Courts And Fabulous Rec Facilities. Steps To Famous Schools, Ttc, Library, Supermarket, Restaurants , Park And Bank.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$4,680/mo
Mortgage $2,820
Monthly Loss $3,938
Principal$742
Interest$2,078
Property Tax$270
Condo Fees$1,390
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.7%27
10-Year IRR
9.8%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$46,980/yr
NOI
$19,959/yr
Net Cash Flow
-$1,156/mo
Cash Margin
-29.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.9/ 100

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

Comparables

Properties near 75 Bamburgh Circle 2117

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.