452 Scarborough Golf Club Road 405, Toronto E09

$464,000
452 Scarborough Golf Club Road 405

$464,000

New
2d
Condo ApartmentApartment

452 Scarborough Golf Club Road 405, Toronto E09

Total Monthly Obligation $3,008

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
2d
Score
18
Yield
6.3%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-E14104806
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,904.91 (2026)
Maintenance-$777.58/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ROUGE RIVER REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Woburn
Title-Residential Condo & Other

No agent assigned

Discover the rare pleasure of living in a serene, park-like setting surrounded by 22 acres of spectacular grounds, right in the city. Designed for active adults 55+, this welcoming life lease community offers the perfect blend of nature, comfort, convenience and an active social lifestyle.This bright and spacious 863 sq. ft. corner suite features wrap around windows that capture beautiful eastern sunrise views and western sunset vistas. Enjoy your morning coffee or unwind in the evening on your corner balcony, with open skies above and plenty of natural light throughout the day.The thoughtfully designed layout offers an open-concept lifestyle and a generous primary bedroom with a large closet and 3-piece ensuite, plus a comfortable second bedroom - ideal for guests, hobbies or a home office.There is always something to enjoy here! Take advantage of the many amenities, including a fitness centre, rooftop terrace, library, games room, outdoor shuffleboard and BBQ area, and an atrium with space for entertainment and recreation. A beautiful guest suite makes hosting family and friends easy. The popular Prague restaurant is just steps away, and the neighbouring Scarborough Golf & Country Club adds to the appeal of this exceptional location. The maintenance fee includes water, parking, locker, Rogers Ignite Internet and TV, HVAC maintenance and common elements. This is the lifestyle you deserve. Please note: This is a life lease property in a building for residents aged 55 and older.

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

Closing Costs

Mortgage Amount
$371,200
Land Transfer Taxes$5,755
Legal Fees (Est.)
$
Total cash required for closing$100,055

Total Monthly Obligation

$3,008/mo
Mortgage $1,872
Monthly Loss $2,515
Principal$493
Interest$1,379
Property Tax$159
Condo Fees$778
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.2%24
10-Year IRR
9.4%
Returns Index
13.1/ 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
$29,196/yr
NOI
$12,641/yr
Net Cash Flow
-$818/mo
Cash Margin
-33.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
26.1/ 100

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

Comparables

Properties near 452 Scarborough Golf Club Road 405

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.