284 Mill Road A12, Toronto W08

$639,000
284 Mill Road A12

$639,000

New
23d
Condo Apartment2-Storey

284 Mill Road A12, Toronto W08

Total Monthly Obligation $4,267

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
23d
Score
15
Yield
5.1%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.6%
Property Type-Condo Apartment
MLS® Number-W13845462
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$2,805.04 (2025)
Maintenance-$1,255.91/mo
Locker-Ensuite+Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-ROYAL LEPAGE ESTATE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete Poured
Possession-Flexible
Neighbourhood-Markland Wood
Title-Residential Condo & Other

No agent assigned

Welcome to beautifully renovated, resort-style living at The Masters! This stunning 2-bedroom, 2-bathroom suite has been meticulously transformed with a fresh, sophisticated design and exceptional attention to detail. Enjoy spectacular sunset views over the golf course and surrounding green space, with a walk-out from the living and dining areas to a private balcony-the perfect place to unwind at the end of the day.Inside, wide-plank hardwood flooring flows throughout, complemented by new interior doors, custom closets, pot lights and stylish designer fixtures. The chef-inspired kitchen is both beautiful and incredibly functional, featuring custom walnut cabinetry with soft-close drawers, pull-out pantry organizers, an extra-deep double sink, Samsung induction cooktop and breakfast bar.Both bathrooms have been thoughtfully redesigned with a spa-like feel, including a generous walk-in shower with rain shower system and an extra-deep soaker tub. Custom blinds in the living room and blackout blinds in the bedrooms complete this move-in-ready home.And then there's the lifestyle. The Masters is known for its outstanding resort-inspired amenities and vibrant community, offering indoor and outdoor saltwater pools, a fully equipped gym, virtual golf, tennis, pickleball and squash courts, billiards, entertainment areas and an array of social activities.Beautifully renovated, surrounded by green space and designed for effortless living-this is condo living at its best. Monthly fees include Heat, CAC, Hydro, Cable TV and Bell High Speed Internet!!

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

Closing Costs

Mortgage Amount
$511,200
Land Transfer Taxes$9,255
Legal Fees (Est.)
$
Total cash required for closing$138,555

Total Monthly Obligation

$4,267/mo
Mortgage $2,578
Monthly Loss $3,589
Principal$678
Interest$1,899
Property Tax$234
Condo Fees$1,256
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.5%9
Cash-on-Cash
-15.7%0
5-Year IRR
3.7%8
10-Year IRR
6.0%
Returns Index
5.0/ 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
$32,880/yr
NOI
$9,316/yr
Net Cash Flow
-$1,801/mo
Cash Margin
-65.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.302
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
18.8/ 100

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

Comparables

Properties near 284 Mill Road A12

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.