455 Sentinel Road 413, Toronto W05

$499,999
455 Sentinel Road 413

$499,999

New
10d
Condo Apartment1 Storey/Apt

455 Sentinel Road 413, Toronto W05

Total Monthly Obligation $3,357

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
10d
Score
21
Yield
7.6%
Cash on Cash
-0.5%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Condo Apartment
MLS® Number-W14031208
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 13, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$1,775.34 (2026)
Maintenance-$992.2/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FLOWER CITY REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-York University Heights
Title-Residential Condo & Other

No agent assigned

A beautiful, spacious condo that is perfect for a small family. Complete with three bedrooms, it makes for spacious living in the unit. Upon entering the unit, you are greeted to a foyer that includes a closet for storing your shoes and jackets. To the left, you walk into the dining room that is connected to a retro sunken living room. The living room features a walk-out to a balcony that is luxuriously lets both light and air flow through the unit. The kitchen that is attached to the dining features upgraded stainless steel appliances and a window that onlooks the living room, making entertaining guests seamless. The three bedrooms are to the right of the foyer with the largest bedroom offering an ensuite bath. There is an additional bath in front of the two other bedrooms. Laundry is easy because it is located close to the bedrooms, making transport of clothing effortless. This unit was made to be lived-incomfortably and the floor plans says that. This unit is newly painted, upgraded washrooms, polished parquet floors, and newly painted cabinet doors. Restaurants, gas station, schools, York University, Seneca College, and parks surround this condo, making it a convenient space. TTC access to the bus and subway add to commuting convenience. As mentioned before, convenience is at the utmost important for this condo.Maintenance includes utilities, gym, indoor pool, sauna, and Rogers TV cable.

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

Closing Costs

Mortgage Amount
$399,999
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$3,357/mo
Mortgage $2,017
Monthly Loss $2,826
Principal$531
Interest$1,486
Property Tax$148
Condo Fees$992
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.3%45
10-Year IRR
11.9%
Returns Index
23.4/ 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
$37,788/yr
NOI
$17,927/yr
Net Cash Flow
-$523/mo
Cash Margin
-16.6%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
25.6/ 100

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

Comparables

Properties near 455 Sentinel Road 413

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.