430 Roncesvalles Avenue 404, Toronto W01

$519,000
430 Roncesvalles Avenue 404

$519,000

New
18d
Condo ApartmentApartment

430 Roncesvalles Avenue 404, Toronto W01

Total Monthly Obligation $3,114

Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
18d
Score
17
Yield
4.7%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Condo Apartment
MLS® Number-W13861770
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,526 (2025)
Maintenance-$609.79/mo
Locker-Owned
Parking-Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-89 days
Neighbourhood-Roncesvalles
Title-Residential Condo & Other

No agent assigned

Rarely offered and beautifully upgraded 1-bedroom suite in the heart of Roncesvalles Village! East-facing with tons of natural light, this bright and functional home features full-size appliances, custom blinds and a custom island offering additional seating and storage. Enjoy a range of amenities including a gym, outdoor terrace, pet wash and party room with a dedicated meeting space. With the streetcar right at your doorstep and just minutes to Dundas West Station, top-rated schools, local shops, cafés and restaurants, everything you need is right here. With a Walk Score of 98 this is truly a neighbourhood where you can leave the car behind. Don't miss this one!

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

Closing Costs

Mortgage Amount
$415,200
Land Transfer Taxes$6,855
Legal Fees (Est.)
$
Total cash required for closing$112,155

Total Monthly Obligation

$3,114/mo
Mortgage $2,094
Monthly Loss $2,563
Principal$551
Interest$1,543
Property Tax$211
Condo Fees$610
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
4.9%10
10-Year IRR
6.8%
Returns Index
6.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$24,168/yr
NOI
$9,508/yr
Net Cash Flow
-$1,301/mo
Cash Margin
-64.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
24.5/ 100

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

Comparables

Properties near 430 Roncesvalles Avenue 404

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.