812 Burnhamthorpe Road 2003, Toronto W08

$559,900
812 Burnhamthorpe Road 2003

$559,900

New
16d
Condo ApartmentApartment

812 Burnhamthorpe Road 2003, Toronto W08

Total Monthly Obligation $3,938

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
16d
Score
16
Yield
6.4%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-W13873402
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,378.66 (2025)
Maintenance-$1,281.26/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ZOLO REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-120+
Neighbourhood-Markland Wood
Title-Residential Condo & Other

No agent assigned

Presenting A Spectacular Corner Suite Condo With Breathtaking Unobstructed City Views Located In Markland Woods. Undeniably Millgate Manor's Finest 2 Bedrooms With Family Room ( Or Convert To A 3rd Bedroom) With 2 Baths Floor Plan. Featuring A Generous Size Open Concept Living And Dining Room With AWalk-Out To Spectacular East Views From The Extra Large Balcony. Enclosed Big Family Room/Den with French Doors, Closet, and Window can serve as a Third Bedroom. Modern Newly renovated Kitchen with Quartz Countertops, and Backsplash. Brand New Kitchen Appliances! Renovated bathrooms with Accessible Bathtub for seniors. Newly upgraded windows. Well Managed Building With Very Healthy Reserve Fund.

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

Closing Costs

Mortgage Amount
$447,920
Land Transfer Taxes$7,673
Legal Fees (Est.)
$
Total cash required for closing$121,153

Total Monthly Obligation

$3,938/mo
Mortgage $2,258
Monthly Loss $3,344
Principal$594
Interest$1,664
Property Tax$198
Condo Fees$1,281
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
6.4%16
10-Year IRR
8.1%
Returns Index
9.0/ 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
$36,060/yr
NOI
$12,300/yr
Net Cash Flow
-$1,233/mo
Cash Margin
-41.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.4/ 100

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

Comparables

Properties near 812 Burnhamthorpe Road 2003

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.