23 Valhalla Inn Road 45, Toronto W08

$859,900
23 Valhalla Inn Road 45

$859,900

New
28d
Condo Townhouse3-Storey

23 Valhalla Inn Road 45, Toronto W08

Total Monthly Obligation $4,393

Beds
4
Baths
3
Park
1
Sqft
1400-1599
DOM
28d
Score
18
Yield
4.8%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Townhouse
MLS® Number-W13829208
Beds-4
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 25, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$4,072 (2025)
Maintenance-$384.7/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-tba
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

A rare opportunity to own one of 12 sought-after 4-Bedrooms/3 bathrooms townhomes in the Valhalla community. This bright corner unit offers spacious townhouse living with bonus condo amenities, indoor pool,3 Gyms, party rooms, rooftop BBQ terrace,kids playroom, guest suites,visitor parking,mail rooms security & Concierge. Two-sided North/West sun exposure, floor-to-floor ceiling windows, Custom blackout blinds and sunshades.Granite kitchen. Smart home lighting. Located near major highways and transit. Close to GO/ TTC transit.School,malls and drive to Sherway Garden, Loblaws, school and playground parks. It is suitable for families and professionals

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

Closing Costs

Mortgage Amount
$687,920
Land Transfer Taxes$13,673
Legal Fees (Est.)
$
Total cash required for closing$187,153

Total Monthly Obligation

$4,393/mo
Mortgage $3,469
Monthly Loss $3,480
Principal$913
Interest$2,556
Property Tax$339
Condo Fees$385
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.7/ 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
$41,340/yr
NOI
$26,118/yr
Net Cash Flow
-$1,292/mo
Cash Margin
-37.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
20.1/ 100

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

Comparables

Properties near 23 Valhalla Inn Road 45

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.