10 Martha Eaton Way 1211, Toronto W04

$579,000
10 Martha Eaton Way 1211

$579,000

New
24d
Condo ApartmentApartment

10 Martha Eaton Way 1211, Toronto W04

Total Monthly Obligation $3,631

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
24d
Score
18
Yield
6.0%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-W13841792
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$1,427.2 (2026)
Maintenance-$976.84/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-1001199595 Ontario Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBA
Neighbourhood-Brookhaven-Amesbury
Title-Residential Condo & Other

No agent assigned

Bright and spacious 3 bedroom, 2 washroom suite at Maple Creek, facing southeast with a large 19 ft balcony and open views. Sun filled living room with a corner window, motorized rechargeable blinds, built in shelving and a walkout to the balcony. Open living and dining areas finished in high gloss 24 x 24 porcelain tile. Updated kitchen with quartz counters, porcelain floor and ceramic mosaic backsplash. Oversized primary bedroom with his and hers closets and a 2 piece ensuite. Two more bedrooms, both with mirrored closets. Ensuite laundry and storage room. Freshly painted in 2025. One owned underground parking space. Well run building with outdoor pool, exercise room, party room and visitor parking. Maintenance fee covers heat, water and central air. Close to parks, schools, transit and shopping with quick access to Black Creek Drive and Highway 401.

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

Closing Costs

Mortgage Amount
$463,200
Land Transfer Taxes$8,055
Legal Fees (Est.)
$
Total cash required for closing$125,355

Total Monthly Obligation

$3,631/mo
Mortgage $2,336
Monthly Loss $3,017
Principal$615
Interest$1,721
Property Tax$119
Condo Fees$977
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.2%24
10-Year IRR
9.4%
Returns Index
13.2/ 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
$34,896/yr
NOI
$15,857/yr
Net Cash Flow
-$1,014/mo
Cash Margin
-34.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.4/ 100

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

Comparables

Properties near 10 Martha Eaton Way 1211

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.