4673 Jane Street 612, Toronto W05

$199,000
4673 Jane Street 612

$199,000

New
23d
Condo ApartmentApartment

4673 Jane Street 612, Toronto W05

Total Monthly Obligation $1,740

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
23d
Score
45
Yield
13.2%
Cash on Cash
16.0%
Cap Rate
8.0%
5Y IRR
28.6%
10Y IRR
25.7%
Property Type-Condo Apartment
MLS® Number-W13842810
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$240 (2025)
Maintenance-$717/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Other)
Brokerage-RE/MAX PREMIER INC.
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-ASAP
Neighbourhood-Black Creek
Title-Residential Condo & Other

No agent assigned

Bright And Spacious One Bedroom Condo..... Great Layout..... Very Spacious Bedroom .... Nice Size Kitchen....Large Open Balcony.. Parquet Floors Throughout & Much More.....Great Opportunity To Live In Or Invest !!!!

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

Closing Costs

Mortgage Amount
$159,200
Land Transfer Taxes$1,715
Legal Fees (Est.)
$
Total cash required for closing$43,015

Total Monthly Obligation

$1,740/mo
Mortgage $803
Monthly Loss $1,528
Principal$211
Interest$591
Property Tax$20
Condo Fees$717
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.2%53
Cash-on-Cash
6.3%29
5-Year IRR
21.5%95
10-Year IRR
20.4%
Returns Index
59.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
45/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$26,208/yr
NOI
$12,343/yr
Net Cash Flow
$226/mo
Cash Margin
10.3%28
Cash Flow Index
28.3/ 100
Risk Profile
Weight: 20%
DSCR
1.2853
LTV Ratio
80.0%18
Vacancy Buffer
5.4 mo87
Risk Index
52.9/ 100

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

Comparables

Properties near 4673 Jane Street 612

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.