9 Mabelle Avenue PH 22, Toronto W08

$849,000
9 Mabelle Avenue PH 22

$849,000

New
26d
Condo ApartmentApartment

9 Mabelle Avenue PH 22, Toronto W08

Total Monthly Obligation $4,817

HausQ Valuation Report
Bed+Den
3+1
Baths
3
Park
2
Sqft
900-999
DOM
26d
Score
15
Yield
4.3%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Condo Apartment
MLS® Number-W13832930
Bed+Den-3+1
Bathrooms-3
Size-900-999 sqft
Listed on site-Sep 27, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,734.41 (2026)
Maintenance-$798.21/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Other
Possession-Flexible
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Perched High Above The City, This Striking Penthouse Serves As An Exclusive Sanctuary Of Natural Light, Modern Design, And Unparalleled, Unobstructed Skyline And Water Views. Penthouse 22 Boasts An Intelligent 976 Square Foot Open Floor Plan, Meticulously Curated With A Desirable Split Two Bedroom Layout, A Versatile Den, 2.5 Refined Bathrooms, And Two Private Balconies That Frame The Sweeping Vistas. This Premier Residence Is Completed By The Rare Convenience Of Two Parking Spaces And A Storage Locker. Access The Best Of City Living In A Stunning Tridel Tower Replete With Everything You Need For An Enriched Lifestyle - Including 50,000 Square Feet Of Incredible Amenities. Bloorvista Is A Place To Call Home, Where Style And Elegance Are Part Of The Everyday. And With Islington Subway Station Just Steps Away, You're Never Far From Any GTA Destination.

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

Closing Costs

Mortgage Amount
$679,200
Land Transfer Taxes$13,455
Legal Fees (Est.)
$
Total cash required for closing$184,755

Total Monthly Obligation

$4,817/mo
Mortgage $3,425
Monthly Loss $3,916
Principal$901
Interest$2,523
Property Tax$395
Condo Fees$798
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
5.0%11
10-Year IRR
6.9%
Returns Index
6.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$36,396/yr
NOI
$16,043/yr
Net Cash Flow
-$2,088/mo
Cash Margin
-68.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.5/ 100

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

Comparables

Properties near 9 Mabelle Avenue PH 22

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.