3 Hickory Tree Road 305N, Toronto W04

$399,000
3 Hickory Tree Road 305N

$399,000

New
18d
Condo ApartmentApartment

3 Hickory Tree Road 305N, Toronto W04

Total Monthly Obligation $2,504

Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
18d
Score
23
Yield
7.1%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.7%
Property Type-Condo Apartment
MLS® Number-W13864380
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,259 (2025)
Maintenance-$589.71/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Weston
Title-Residential Condo & Other

No agent assigned

Completely Renovated From Top to Bottom! Exceptional 1 Bedroom + Den, With Parking & Locker! Looking for outstanding value without the hassle of renovations? This beautifully updated 1 Bedroom + Den suite has been thoughtfully renovated from top to bottom and is truly move-in ready. Offering a functional living space, this bright and stylish suite features brand-new light oak engineered hardwood flooring throughout, a completely new kitchen with sleek quartz countertops, and a spacious primary bedroom with a walk-in closet. The versatile den provides the perfect space for an additional room, home office, reading area, or additional storage space. Enjoy the added convenience of ensuite laundry, parking, and a locker. Located in a well-established community, residents enjoy an impressive selection of resort-style amenities, including a gym, indoor pool, library, tennis court, 24-hour outdoor courtyard, guest suites, car wash, and 24-hour concierge. All utilities are included in the monthly maintenance fees, offering added convenience and value. Perfectly situated close to TTC, Weston GO & UP Express, making Union station or Pearson easily accessible as well as quick access to the 400, 401, and 427. Commuting throughout the GTA is a breeze from this location. Plenty of parks, restaurants, shopping, and everyday essentials along with the York Weston Tennis Club! Step out from the back of the building and enjoy direct access to the beautiful Humber River trails, bicycle paths, soccer fields and the legendary Weston Lions Recreation Arena that is being revamped by MLSE with plans of developing a multi-sport youth hub!!

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,504/mo
Mortgage $1,609
Monthly Loss $2,081
Principal$424
Interest$1,186
Property Tax$105
Condo Fees$590
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.5%46
10-Year IRR
12.0%
Returns Index
24.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$28,152/yr
NOI
$14,601/yr
Net Cash Flow
-$393/mo
Cash Margin
-16.7%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
32.1/ 100

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

Comparables

Properties near 3 Hickory Tree Road 305N

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.