50 Lotherton Pathway 1111, Toronto W04

$319,000
50 Lotherton Pathway 1111

$319,000

New
20d
Condo ApartmentApartment

50 Lotherton Pathway 1111, Toronto W04

Total Monthly Obligation $2,264

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
600-699
DOM
20d
Score
30
Yield
9.5%
Cash on Cash
7.0%
Cap Rate
6.1%
5Y IRR
21.2%
10Y IRR
19.3%
Property Type-Condo Apartment
MLS® Number-W13858702
Beds-2
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 3, 2026
Style-Apartment
Building Type-Condo Apartment
Age-51-99
Taxes-$1,066.56 (2026)
Maintenance-$688.28/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-INTERNATIONAL REALTY FIRM, INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Yorkdale-Glen Park
Title-Residential Condo & Other

No agent assigned

Affordable 2-bedroom condo with 1 underground parking, ensuite laundry and balcony. Low maintenance fees ($688.28 per month, includes all utilities). Property taxes are only $1,066.56 per year. Same owners for 20+ years. Good opportunity for first time buyers to purchase in a high demand area of North York. The building offers amenities like, spacious playground, tennis court, basketball court. Easy access to Hwy 401, 400, Black Creek & Allen Rd. 15 minutes to Pearson Airport and minutes to Lawrence West subway. Walking distance to Yorkdale Mall, Costco and major hospitals. Building is currently being renovated. All balconies are being restored.

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

Closing Costs

Mortgage Amount
$255,200
Land Transfer Taxes$3,260
Legal Fees (Est.)
$
Total cash required for closing$68,560

Total Monthly Obligation

$2,264/mo
Mortgage $1,287
Monthly Loss $1,925
Principal$339
Interest$948
Property Tax$89
Condo Fees$688
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.9%36
Cash-on-Cash
0.1%8
5-Year IRR
16.1%78
10-Year IRR
15.8%
Returns Index
41.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
30/ 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
$30,264/yr
NOI
$15,512/yr
Net Cash Flow
$6/mo
Cash Margin
0.2%5
Cash Flow Index
5.0/ 100
Risk Profile
Weight: 20%
DSCR
1.0027
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
39.2/ 100

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

Comparables

Properties near 50 Lotherton Pathway 1111

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.