80 Grandravine Drive 202, Toronto W05

$448,000
80 Grandravine Drive 202

$448,000

New
14d
Condo ApartmentApartment

80 Grandravine Drive 202, Toronto W05

Total Monthly Obligation $3,082

HausQ Valuation Report
Beds
3
Baths
1
Park
1
Sqft
900-999
DOM
14d
Score
21
Yield
7.8%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.5%
Property Type-Condo Apartment
MLS® Number-W13883830
Beds-3
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,350.47 (2026)
Maintenance-$962.45/mo
Locker-Exclusive
Parking-1 - Surface
Basement-None
Heating-Radiant (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-York University Heights
Title-Residential Condo & Other

No agent assigned

Bright & Spacious 3-Bedroom Condo in Prime Location! Enjoy this beautifully updated, open-concept unit featuring a modern kitchen with quartz countertops, Centre island, and stainless steel appliances. Bright south-facing exposure fills the home with natural light, while the large private balcony offers excellent outdoor space. This spacious 3-bedroom unit includes 1 parking space and 1 locker. Conveniently located just minutes from Finch West Subway Station, York University, Walmart, TTC, schools, parks, restaurants, and shopping. TTC bus stop conveniently located at your doorstep. Enjoy fantastic nearby recreational amenities, including a community Centre with indoor ice rink, tennis courts, and outdoor pool. Maintenance fees include cable TV and internet. A great opportunity for families, first-time buyers, or investors seeking space, convenience, and excellent amenities.

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

Closing Costs

Mortgage Amount
$358,400
Land Transfer Taxes$5,435
Legal Fees (Est.)
$
Total cash required for closing$96,535

Total Monthly Obligation

$3,082/mo
Mortgage $1,807
Monthly Loss $2,607
Principal$476
Interest$1,332
Property Tax$113
Condo Fees$962
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.7%2
5-Year IRR
11.4%46
10-Year IRR
12.0%
Returns Index
23.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$34,944/yr
NOI
$16,150/yr
Net Cash Flow
-$461/mo
Cash Margin
-15.8%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
27.3/ 100

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

Comparables

Properties near 80 Grandravine Drive 202

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.