50 Thomas Riley Road 819, Toronto W08

$488,000
50 Thomas Riley Road 819

$488,000

New
18d
Condo ApartmentApartment

50 Thomas Riley Road 819, Toronto W08

Total Monthly Obligation $2,972

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
18d
Score
18
Yield
5.7%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Condo Apartment
MLS® Number-W13864612
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,376.23 (2025)
Maintenance-$606/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MAXIMUM REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-30 Days /TBA
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Beautiful One Plus One Bedroom With Parking And Locker. Excellent Location. TTC Outside Building, Easy Access To Hwy 427, Gardiner Expressway. Steps to Kipling Go Station. Modern Kitchen With Quartz Counter, 5 Stainless Steel Appliances, Breakfast Bar. Open Concept Living Room and Dining Room with Walk-out to Open Balcony Overlooking Toronto City. 9 Ft. Ceilings, 8 Inch Laminate Flooring.

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

Closing Costs

Mortgage Amount
$390,400
Land Transfer Taxes$6,235
Legal Fees (Est.)
$
Total cash required for closing$105,335

Total Monthly Obligation

$2,972/mo
Mortgage $1,968
Monthly Loss $2,454
Principal$518
Interest$1,450
Property Tax$198
Condo Fees$606
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.9%23
10-Year IRR
9.1%
Returns Index
12.5/ 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
$27,900/yr
NOI
$13,062/yr
Net Cash Flow
-$880/mo
Cash Margin
-37.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
26.3/ 100

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

Comparables

Properties near 50 Thomas Riley Road 819

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.