1403 Royal York Road 209, Toronto W09

$576,500
1403 Royal York Road 209

$576,500

New
17d
Condo ApartmentApartment

1403 Royal York Road 209, Toronto W09

Total Monthly Obligation $3,621

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
17d
Score
16
Yield
5.4%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-W13868382
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,877.42 (2026)
Maintenance-$855.37/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30 Days/Flexible
Neighbourhood-Humber Heights
Title-Residential Condo & Other

No agent assigned

Embrace a comfortable, carefree lifestyle in this spacious 2-bedroom + den suite with a desirable split-bedroom layout and an open concept living space. The kitchen features granite countertops, ample cabinetry, and a convenient breakfast bar overlooking the combined living and dining area-perfect for everyday living and entertaining. The suite offers a den, 2 full bathrooms, a generous walk-in closet, in-suite laundry and a Juliet balcony. One parking space and one storage locker are included for added convenience. Residents enjoy an impressive range of building amenities, including 24/7 concierge/security, gym/exercise room, party room, billiards/games room, library, furnished guest suites for overnight visitors, bike storage, and visitor parking.Ideally located just steps to TTC access, with convenient bus connection to Royal York subway, and the upcoming Eglinton Crosstown LRT. Enjoy easy access to the scenic Humber River trails & parks including James Gardens, as well as nearby golf courses, reputable schools, shops, restaurants, Highways 401 & 427 and Toronto Pearson International Airport. A wonderful opportunity to enjoy comfort, convenience and an abundance of amenities in a well-connected Toronto location.

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

Closing Costs

Mortgage Amount
$461,200
Land Transfer Taxes$8,005
Legal Fees (Est.)
$
Total cash required for closing$124,805

Total Monthly Obligation

$3,621/mo
Mortgage $2,325
Monthly Loss $3,009
Principal$612
Interest$1,714
Property Tax$240
Condo Fees$855
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
6.1%14
10-Year IRR
7.8%
Returns Index
8.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$31,080/yr
NOI
$12,430/yr
Net Cash Flow
-$1,290/mo
Cash Margin
-49.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
21.8/ 100

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

Comparables

Properties near 1403 Royal York Road 209

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.