1100 Sheppard Avenue W 905, Toronto W05

$678,888
1100 Sheppard Avenue W 905

$678,888

New
16d
Condo ApartmentApartment

1100 Sheppard Avenue W 905, Toronto W05

Total Monthly Obligation $3,897

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
800-899
DOM
16d
Score
16
Yield
4.6%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-W13874702
Bed+Den-2+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,301.94 (2026)
Maintenance-$766.63/mo
Locker-Owned
Parking-1 - Underground
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete Block, Brick
Possession-Flexible
Neighbourhood-York University Heights
Title-Residential Condo & Other

No agent assigned

Stunning 1+Den, 2-Full Bath Luxury at WestLine Condos by CentreCourt! Massive, ultra-functional den converted into a private 2nd bedroom. High-floor 9th-floor unit features premium unobstructed NW views toward Downsview Park, sleek laminate floors & floor-to-ceiling windows. Designer kitchen with custom quartz counters & integrated built-in appliances. Steps to Sheppard West Subway. Mins to York U, Yorkdale & Hwy 401. Premium transit hub living!

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

Closing Costs

Mortgage Amount
$543,110
Land Transfer Taxes$10,053
Legal Fees (Est.)
$
Total cash required for closing$147,331

Total Monthly Obligation

$3,897/mo
Mortgage $2,738
Monthly Loss $3,176
Principal$721
Interest$2,018
Property Tax$192
Condo Fees$767
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.8%13
10-Year IRR
7.4%
Returns Index
7.9/ 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
$31,260/yr
NOI
$14,233/yr
Net Cash Flow
-$1,552/mo
Cash Margin
-59.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.6/ 100

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

Comparables

Properties near 1100 Sheppard Avenue W 905

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.