10 Martha Eaton Way 1811, Toronto W04

$489,000
10 Martha Eaton Way 1811

$489,000

New
18d
Condo ApartmentApartment

10 Martha Eaton Way 1811, Toronto W04

Total Monthly Obligation $3,267

Beds
3
Baths
2
Park
2
Sqft
1000-1199
DOM
18d
Score
20
Yield
7.1%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Condo Apartment
MLS® Number-W13861064
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$1,503.93 (2026)
Maintenance-$969.07/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flex Closing
Neighbourhood-Brookhaven-Amesbury
Title-Residential Condo & Other

No agent assigned

Discover a one-of-a-kind, fully renovated 3-bedroom condo at 10 Martha Eaton Way, offering 1,150 sqft. of modern living with skyline views! Located in the Brookhaven-Amesbury community, this beautifully updated suite features keypad entry, vinyl & ceramic tile flooring throughout. The stunning kitchen impresses with quartz countertops, centre island, ceramic backsplash, pot lights & stainless steel appliances, including 2 built-in ovens, complemented by a countertop range. Designed for entertaining & everyday comfort, the open-concept living & dining areas flow into a versatile, windowed den, ideal for a home office or additional living space. Walk-out from the living room onto the spacious balcony. The primary bedroom features large windows, a spacious mirrored closet & a private 2-piece ensuite, while two additional bedrooms offer windows & large mirrored closets. A beautiful 4-piece bathroom with a vanity & ceramic tile flooring & a separate laundry room provides ample storage & shelving. Enjoy an excellent selection of amenities, including an exercise room, outdoor pool, sauna, party room, security & ample visitor parking. Two owned underground parking spaces accommodating up to three cars, along with two garage door remotes, add exceptional convenience. Maintenance fees include heat, water, central air conditioning & cable TV for simplified everyday living. Explore nearby Westview & Upwood Greenbelts & Eglinton Flats, offering soccer fields & tennis court, with Scarlett Woods Golf Course for active living. Nearby schools include Our Lady of Victory Catholic School, St. Oscar Romero Catholic School & York Memorial Collegiate. York Recreation Centre provide opportunities to stay active, while nearby shops, restaurants & Yorkdale Shopping Centre meet everyday needs. Commuters will appreciate access to the new TTC Eglinton LRT with connections to UP Express & GO Transit, plus convenient access to Highways 400 & 401 via Black Creek Drive for travel across the GTA.

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

Closing Costs

Mortgage Amount
$391,200
Land Transfer Taxes$6,255
Legal Fees (Est.)
$
Total cash required for closing$105,555

Total Monthly Obligation

$3,267/mo
Mortgage $1,972
Monthly Loss $2,748
Principal$519
Interest$1,453
Property Tax$125
Condo Fees$969
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
10.1%36
10-Year IRR
10.9%
Returns Index
19.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$15,874/yr
Net Cash Flow
-$650/mo
Cash Margin
-22.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.3/ 100

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

Comparables

Properties near 10 Martha Eaton Way 1811

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.