50 George Butchart Drive 814, Toronto W05

$589,000
50 George Butchart Drive 814

$589,000

New
29d
Condo ApartmentApartment

50 George Butchart Drive 814, Toronto W05

Total Monthly Obligation $3,393

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
29d
Score
18
Yield
5.5%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-W13825404
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,205 (2025)
Maintenance-$632.97/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-RE/MAX ABOUTOWNE REALTY CORP.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flex / Immediate
Neighbourhood-Downsview-Roding-CFB
Title-Residential Condo & Other

No agent assigned

Welcome Home to This Spectacular 2 Bedroom 2 Bathroom Condo At Mattamy's Saturday At Downsview Park Development! Elegant Finishes Throughout, Bright & Spacious With A Large Balcony And Breathtaking Views! Large Primary Bedroom With Ensuite Bathroom And Walk-In Closet. Very Spacious Second Bedroom With Double Closets. Open Concept Living/Dining Area, Gorgeous Floor To Ceiling Windows, Upgraded Kitchen With Stunning Centre Island, Stainless Steel Appliances + Large Ensuite Laundry! One Underground Parking Spot and Locker Included! Fabulous Building Amenities Include Gym, Yoga Studio, Party And Game Rooms, Outdoor Terrace, BBQ Area, Visitor's Parking & 24 Hr Concierge. - Immediate Possession Available - Freshly Painted

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

Closing Costs

Mortgage Amount
$471,200
Land Transfer Taxes$8,255
Legal Fees (Est.)
$
Total cash required for closing$127,555

Total Monthly Obligation

$3,393/mo
Mortgage $2,376
Monthly Loss $2,767
Principal$625
Interest$1,751
Property Tax$184
Condo Fees$633
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.0/ 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
$32,172/yr
NOI
$16,754/yr
Net Cash Flow
-$980/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.9/ 100

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

Comparables

Properties near 50 George Butchart Drive 814

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.