80 Grandravine Drive 716, Toronto W05

$496,000
80 Grandravine Drive 716

$496,000

New
30d
Condo ApartmentApartment

80 Grandravine Drive 716, Toronto W05

Total Monthly Obligation $3,279

HausQ Valuation Report
Beds
3
Baths
1
Park
1
Sqft
900-999
DOM
30d
Score
21
Yield
7.3%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Condo Apartment
MLS® Number-W13818142
Beds-3
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,395.06 (2025)
Maintenance-$962.45/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-York University Heights
Title-Residential Condo & Other

No agent assigned

Bright And Spacious 3-Bedroom Condo Offering Exceptional Value In A Central Toronto Location. Ideal For Families, First-Time Buyers, Or Investors, This Well-Kept Unit Features A Functional Layout, Ensuite Laundry, South-Facing Exposure, And A Large Private Balcony Perfect For Enjoying Natural Light Throughout The Day. Includes One Underground Parking Space. Enjoy Unmatched Convenience With TTC Transit Right Outside The Building And Easy Access To Finch West Subway Station, York University, Walmart, Schools, Parks, Restaurants, And Shopping. Located Across From A Community Centre And Just Minutes To Highways 400, 401, And 407, Making Commuting Across The GTA Quick And Convenient.

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

Closing Costs

Mortgage Amount
$396,800
Land Transfer Taxes$6,395
Legal Fees (Est.)
$
Total cash required for closing$107,095

Total Monthly Obligation

$3,279/mo
Mortgage $2,001
Monthly Loss $2,753
Principal$526
Interest$1,474
Property Tax$116
Condo Fees$962
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.9%42
10-Year IRR
11.5%
Returns Index
21.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$36,156/yr
NOI
$17,196/yr
Net Cash Flow
-$568/mo
Cash Margin
-18.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
25.7/ 100

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

Comparables

Properties near 80 Grandravine Drive 716

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.