10 Wilby Crescent 1106, Toronto W04

$528,000
10 Wilby Crescent 1106

$528,000

New
17d
Condo ApartmentApartment

10 Wilby Crescent 1106, Toronto W04

Total Monthly Obligation $3,231

HausQ Valuation Report
Beds
3
Baths
2
Park
0
Sqft
1000-1199
DOM
17d
Score
23
Yield
7.1%
Cash on Cash
0.8%
Cap Rate
4.8%
5Y IRR
16.2%
10Y IRR
15.1%
Property Type-Condo Apartment
MLS® Number-W13867796
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,895.1 (2025)
Maintenance-$660.25/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Weston
Title-Residential Condo & Other

No agent assigned

This bright and spacious 1,041 sq. ft. corner unit offers a true, functional 3-bedroom layout, ideal for families or anyone needing real, usable space. With 9-ft ceilings, laminate flooring and quartz countertops, every square foot is thoughtfully designed and move-in ready. The standout feature? Unobstructed Humber River views and spectacular sunsets. Enjoy peaceful mornings and golden-hour evenings from your own balcony, a level of privacy and natural beauty that's hard to find in the city. Located in Weston, named Toronto Life's #1 neighbourhood to buy (Oct 2025), with transit at your doorstep, including the UP Express and Eglinton Crosstown, offering quick access to downtown and Pearson Airport. Built by trusted non-profit developer Options for Homes and professionally managed, with low maintenance fees that support long-term value. Family-sized, light-filled and priced to move, opportunities like this don't come up often.

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

Closing Costs

Mortgage Amount
$422,400
Land Transfer Taxes$7,035
Legal Fees (Est.)
$
Total cash required for closing$114,135

Total Monthly Obligation

$3,231/mo
Mortgage $2,130
Monthly Loss $2,671
Principal$560
Interest$1,569
Property Tax$241
Condo Fees$660
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.3%3
5-Year IRR
12.5%53
10-Year IRR
12.7%
Returns Index
27.7/ 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
$37,680/yr
NOI
$20,694/yr
Net Cash Flow
-$405/mo
Cash Margin
-12.9%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
27.3/ 100

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

Comparables

Properties near 10 Wilby Crescent 1106

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.