60 Parrotta Drive 276, Toronto W05

$624,900
60 Parrotta Drive 276

$624,900

New
29d
Condo TownhouseStacked Townhouse

60 Parrotta Drive 276, Toronto W05

Total Monthly Obligation $3,359

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
29d
Score
19
Yield
5.1%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Townhouse
MLS® Number-W13822018
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,378 (2026)
Maintenance-$440/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-WE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Humberlea-Pelmo Park W5
Title-Residential Condo & Other

No agent assigned

Move-In Ready! Welcome to this stunning, beautifully maintained townhouse featuring a bright, spacious open-concept layout and stylish modern finishes throughout. Oversized windows fill the home with natural light, complemented by elegant flooring, pot lights, and a striking fireplace feature wall that creates a warm and inviting living space. The modern kitchen features quartz countertops, stainless steel appliances, ample cabinetry, and a convenient breakfast bar, opening seamlessly to the spacious living and dining areas. Perfect for both everyday living and entertaining. Enjoy your own private balcony, ideal for morning coffee or relaxing at the end of the day. Upstairs, generously sized bedrooms and modern bathrooms provide comfortable and functional living space. Additional conveniences include secure underground parking and a private locker. Situated in a well-maintained community, conveniently located close to parks, schools, shopping, restaurants, transit, and major highways. A wonderful opportunity to enjoy stylish, low-maintenance living in a highly convenient location. Move in and enjoy!

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

Closing Costs

Mortgage Amount
$499,920
Land Transfer Taxes$8,973
Legal Fees (Est.)
$
Total cash required for closing$135,453

Total Monthly Obligation

$3,359/mo
Mortgage $2,521
Monthly Loss $2,696
Principal$663
Interest$1,857
Property Tax$198
Condo Fees$440
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.8%27
10-Year IRR
9.7%
Returns Index
14.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,656/yr
NOI
$18,432/yr
Net Cash Flow
-$985/mo
Cash Margin
-37.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
24.2/ 100

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

Comparables

Properties near 60 Parrotta Drive 276

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.