653A Warden Avenue 53, Toronto E04

$499,000
653A Warden Avenue 53

$499,000

New
3d
Condo TownhouseStacked Townhouse

653A Warden Avenue 53, Toronto E04

Total Monthly Obligation $3,240

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1200-1399
DOM
3d
Score
24
Yield
8.0%
Cash on Cash
2.8%
Cap Rate
5.2%
5Y IRR
17.8%
10Y IRR
16.4%
Property Type-Condo Townhouse
MLS® Number-E14098472
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-New
Taxes-$3,182.26 (2026)
Maintenance-$761.95/mo
Locker-Ensuite
Parking-3 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Clairlea-Birchmount
Title-Residential Condo & Other

No agent assigned

Welcome to 653A Warden Ave 53! Beautiful 3 Bedrooms And Loft With 2nd Balcony (Also W/O Balcony Off Breakfast Area As Well) Hardwood/Ceramics, Full 1 Car Garage & 2 Additional Tandem Parking Spots, Granite Countertop In Kitchen, 2 Full Baths, 1 Locker. Ttc At Door, Subway In Minutes, Quick Access to Shopping, Schools, and All the Amenities You Need. A Rare Blend of Tranquility and Urban Convenience... Don't Miss This One! A Must See.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,240/mo
Mortgage $2,013
Monthly Loss $2,710
Principal$530
Interest$1,483
Property Tax$265
Condo Fees$762
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%29
Cash-on-Cash
-2.7%4
5-Year IRR
13.8%63
10-Year IRR
13.8%
Returns Index
32.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$39,948/yr
NOI
$21,228/yr
Net Cash Flow
-$244/mo
Cash Margin
-7.3%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8818
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
28.5/ 100

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

Comparables

Properties near 653A Warden Avenue 53

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.