3100 Keele Street 504, Toronto W05

$419,900
3100 Keele Street 504

$419,900

New
24d
Condo ApartmentApartment

3100 Keele Street 504, Toronto W05

Total Monthly Obligation $2,500

Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
24d
Score
21
Yield
6.2%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Condo Apartment
MLS® Number-W13838428
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,131.64 (2025)
Maintenance-$428.39/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE KINGSVIEW REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Downsview-Roding-CFB
Title-Residential Condo & Other

No agent assigned

Modern, bright and beautifully designed, this 1-bedroom + den suite is located on the 5th floor and offers 542 sq. ft. of stylish, functional living space. Featuring high ceilings, a floor-to-ceiling window, abundant natural light and vinyl flooring throughout. The versatile den offers excellent flexibility and can easily serve as a home office, guest room or second bedroom. The contemporary kitchen features quartz countertops, a stylish backsplash and built-in stainless steel appliances, seamlessly connecting to the open-concept living area. Step out from the living room onto your private balcony - perfect for morning coffee or relaxing at the end of the day. The spacious primary bedroom features a large window and double closet, while the modern 4-piece bathroom conveniently incorporates ensuite laundry. Enjoy an exceptional location directly across from Downsview Park, surrounded by green space, scenic trails and cycling routes with connections toward York University. Commuting is easy with convenient access to Wilson Subway Station, Sheppard West Station, Downsview Park GO and Hwy 401. Humber River Hospital, Yorkdale Shopping Centre, Costco and numerous shops and services are all just minutes away. Residents enjoy an impressive collection of amenities, including 24/7 concierge and security, FOB-secured elevator access, a fully equipped fitness centre, library, resident lounge and co working space. The spectacular rooftop terrace features landscaped gardens, BBQ areas, a chef's kitchen and beautiful open views. Includes a private locker (approx. 3' x 5'). An excellent opportunity for first-time buyers, professionals or investors in one of Toronto's rapidly evolving neighbourhoods. Move in and enjoy!

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

Closing Costs

Mortgage Amount
$335,920
Land Transfer Taxes$4,873
Legal Fees (Est.)
$
Total cash required for closing$90,353

Total Monthly Obligation

$2,500/mo
Mortgage $1,694
Monthly Loss $2,054
Principal$446
Interest$1,248
Property Tax$178
Condo Fees$428
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.4/ 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
$25,836/yr
NOI
$13,580/yr
Net Cash Flow
-$562/mo
Cash Margin
-26.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
31.1/ 100

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

Comparables

Properties near 3100 Keele Street 504

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.