10 Tobermory Drive 802, Toronto W05

$393,500
10 Tobermory Drive 802

$393,500

New
9d
Condo ApartmentApartment

10 Tobermory Drive 802, Toronto W05

Total Monthly Obligation $2,790

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
9d
Score
21
Yield
7.8%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.9%
Property Type-Condo Apartment
MLS® Number-W14030298
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$913.1 (2026)
Maintenance-$926.49/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Black Creek
Title-Residential Condo & Other

No agent assigned

Welcome home to 802-10 Tobermory Dr. Fantastic opportunity for the first time buyers, investors (solid rental). York university. Location, location!!! Walking distance to York university, Toronto public library across the street, public transportation - buses, LRT, 5 minutes away from subway. Close to shopping centre, Hospital, catholic public schools, community centre, easy access to 400, 401. You can enjoy a modern gym with all equipment on the main floor. Ensuite laundry for your convivence. Apartment was just painted throughout with neutral colour. Ready to move in and enjoy. Oversize balcony is providing extension of the living space with beautiful view to enjoy hot summer days & nights. Very flexible closing

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

Closing Costs

Mortgage Amount
$314,800
Land Transfer Taxes$4,378
Legal Fees (Est.)
$
Total cash required for closing$84,578

Total Monthly Obligation

$2,790/mo
Mortgage $1,587
Monthly Loss $2,372
Principal$418
Interest$1,170
Property Tax$76
Condo Fees$926
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.5%39
10-Year IRR
11.3%
Returns Index
20.2/ 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
$30,588/yr
NOI
$13,098/yr
Net Cash Flow
-$496/mo
Cash Margin
-19.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
28.8/ 100

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

Comparables

Properties near 10 Tobermory Drive 802

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.