115 Bonis Avenue 203, Toronto E05

$358,888
115 Bonis Avenue 203

$358,888

New
2d
Condo ApartmentApartment

115 Bonis Avenue 203, Toronto E05

Total Monthly Obligation $2,618

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
800-899
DOM
2d
Score
25
Yield
8.9%
Cash on Cash
3.2%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Condo Apartment
MLS® Number-E14103930
Bed+Den-2+1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,540.8 (2026)
Maintenance-$842.14/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Tam O'Shanter-Sullivan
Title-Residential Condo & Other

No agent assigned

A CHARMING RENOVATED, LOVELY UNIT WITH LOTS OF NATURAL LIGHT & NiCE LAYOUT! Perfect for Downsizers--The Den can be used as a 2nd Bedroom. New Floors, A Beautiful Renovated Bathroom & Oversized Newer Washer & Dryer will add Comfort. The Perfect Transition from House to Condo! The Eat-In Kitchen is a bonus & the sunny Solarium for your office overlooking trees is lovely---A Large Bedroom with A Walk-In Closet will fit all your Bedroom Furniture. Just bring your suitcase & Move-In. Carefree/Retirement Living Featuring: A Gym, Activities, Library, Indoor Pool, Restaurant, Chapel, Hair Salon, Pharmacy & Impressive Outdoor Gardens/Patio Areas including a BBQ Area. This is a Life Lease. Looking to Enjoy a Resort-Style, Safe Home, THIS IS THE ONE!

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

Closing Costs

Mortgage Amount
$287,110
Land Transfer Taxes$3,858
Legal Fees (Est.)
$
Total cash required for closing$77,136

Total Monthly Obligation

$2,618/mo
Mortgage $1,448
Monthly Loss $2,237
Principal$381
Interest$1,067
Property Tax$128
Condo Fees$842
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.3%3
5-Year IRR
13.5%61
10-Year IRR
13.7%
Returns Index
31.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$32,100/yr
NOI
$14,844/yr
Net Cash Flow
-$211/mo
Cash Margin
-7.9%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
32.6/ 100

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

Comparables

Properties near 115 Bonis Avenue 203

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.