1403 Royal York Road 711, Toronto W09

$585,888
1403 Royal York Road 711

$585,888

New
21d
Condo ApartmentApartment

1403 Royal York Road 711, Toronto W09

Total Monthly Obligation $3,675

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
21d
Score
18
Yield
6.2%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Condo Apartment
MLS® Number-W13859740
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,903 (2025)
Maintenance-$869.77/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-60 Days
Neighbourhood-Humber Heights
Title-Residential Condo & Other

No agent assigned

Welcome To The Highly Sought After Royal York Grand! Beautifully Maintained 2 Bedroom + Den, 2 Bathroom Suite In A Boutique Building At Royal York & Eglinton. Bright And Spacious Layout Featuring A Functional Kitchen With Stainless Steel Appliances, Granite Countertops And Breakfast Bar, Generous Living And Dining Areas, Excellent Storage, And A Private North-Facing Balcony. Includes One Parking Space And Locker. Enjoy Exceptional Building Amenities Including 24-Hour Security, Exercise Room, Party Room, Games Room And Guest Suites. Ideally Located With Public Transit At Your Doorstep And Convenient Access To Highways, Parks, Shopping And Everyday Amenities. Walking Distance To La Rose Plaza And All Saints Parish, And Located Within The All Saints Catholic School Zone. Close To James Gardens, Humber River Trails And Pearson International Airport. A Wonderful Opportunity To Enjoy Comfortable Condo Living In A Prime Etobicoke Location.

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

Closing Costs

Mortgage Amount
$468,710
Land Transfer Taxes$8,193
Legal Fees (Est.)
$
Total cash required for closing$126,871

Total Monthly Obligation

$3,675/mo
Mortgage $2,363
Monthly Loss $3,053
Principal$622
Interest$1,741
Property Tax$242
Condo Fees$870
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.7%27
10-Year IRR
9.8%
Returns Index
14.6/ 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
$36,264/yr
NOI
$16,897/yr
Net Cash Flow
-$955/mo
Cash Margin
-31.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.5/ 100

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

Comparables

Properties near 1403 Royal York Road 711

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.