250 Scarlett Road 504, Toronto W03

$715,000
250 Scarlett Road 504

$715,000

New
15d
Condo ApartmentApartment

250 Scarlett Road 504, Toronto W03

Total Monthly Obligation $4,271

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
15d
Score
17
Yield
5.6%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-W13877816
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,501.43 (2026)
Maintenance-$978.04/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EMPOWERED REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Rockcliffe-Smythe
Title-Residential Condo & Other

No agent assigned

** LIVE LARGE @ LAMBTON SQUARE!! ** Ultra Premium 3 Bedroom 2 Bathroom Floor Plan * 1,304 Total Square Feet Including Massive Private Balcony * Preferred Quiet Corner Unit At End Of Hallway * Super Efficient Updated Kitchen Featuring New White Appliance Package, Loads Of Storage & Prep Space + Generous Breakfast Area * Gigantic Sunken Living Room...Kick Back & Relax! * Spacious Formal Dining Room...Throw A Dinner Party! * Three Huge Bedrooms * Two Full 4-Piece Washrooms * Ensuite Laundry Room With Storage * New Luxe Vinyl Flooring Throughout...No Carpet! * Newer Windows & HVAC * Freshly Painted & Clean As A Whistle! * Closets Galore! * Dine Al Fresco...Electric BBQ's Allowed * All-Inclusive Maintenance Fee: Heat, Central Air Conditioning, Hydro, Water, Rogers Cable TV, Rogers Fibre Internet, Underground Garage Parking Space & Storage Locker, Common Elements & Building Insurance * Pet Friendly * Well Managed Building With Professional, Friendly & Helpful On-Site Property Management & Superintendent * Resort-Like Amenities Including Outdoor Pool, Fully Equipped Gym, Saunas, Party Room, Car Wash, Library...* Central Location Close To Everything...Shopping, Dining, Schools, Pearson International & Billy Bishop Airports, Hwy 400, 401, 427, QEW * 1 Bus To Subway/Bloor West Village/The Junction * Upcoming LRT! ** THEY DON'T MAKE THEM LIKE THIS ANYMORE...THIS IS THE ONE YOU'VE BEEN WAITING FOR!! **

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

Closing Costs

Mortgage Amount
$572,000
Land Transfer Taxes$10,775
Legal Fees (Est.)
$
Total cash required for closing$155,275

Total Monthly Obligation

$4,271/mo
Mortgage $2,884
Monthly Loss $3,512
Principal$759
Interest$2,125
Property Tax$208
Condo Fees$978
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.0%23
10-Year IRR
9.2%
Returns Index
12.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$40,080/yr
NOI
$19,434/yr
Net Cash Flow
-$1,265/mo
Cash Margin
-37.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo35
Risk Index
19.9/ 100

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

Comparables

Properties near 250 Scarlett Road 504

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.