2522 Keele Street 513, Toronto W04

$455,000
2522 Keele Street 513

$455,000

New
17d
Condo ApartmentApartment

2522 Keele Street 513, Toronto W04

Total Monthly Obligation $2,798

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
17d
Score
18
Yield
5.4%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-W13868306
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,079.41 (2026)
Maintenance-$589.76/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOME@LAST REALTY BROKERAGE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Brick Veneer
Possession-ASAP TBA
Neighbourhood-Maple Leaf
Title-Residential Condo & Other

No agent assigned

Welcome to Visto Condos Located in the sought after neighborhood of Maple Leaf! This Bright & Spacious Unit Boasts 9' Ceilings, Open Concept Layout, 2 Walk Outs to Balcony! Upgraded Kitchen with Granite Counters, Backsplash, S/S Appliances, Ensuite Laundry, Floor to Ceiling Windows, Locker and Parking are Owned With Unit!Building Amenities include Rooftop Terrace, Gym, Party Room, Visitor Parking and Lounge Area! New Retial on Ground Floor Includes Supermarket, Pet Groomers, Dentist and more! Transit at your doorstep , minutes to 401, Yorkdale, Schools, Humber Hospital and so much more! Super Location!

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

Closing Costs

Mortgage Amount
$364,000
Land Transfer Taxes$5,575
Legal Fees (Est.)
$
Total cash required for closing$98,075

Total Monthly Obligation

$2,798/mo
Mortgage $1,835
Monthly Loss $2,315
Principal$483
Interest$1,352
Property Tax$173
Condo Fees$590
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.7%17
10-Year IRR
8.2%
Returns Index
9.7/ 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
$24,672/yr
NOI
$10,648/yr
Net Cash Flow
-$948/mo
Cash Margin
-46.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
27.2/ 100

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

Comparables

Properties near 2522 Keele Street 513

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.