630 Rogers Road 25, Toronto W03

$499,000
630 Rogers Road 25

$499,000

New
10d
Condo Townhouse2-Storey

630 Rogers Road 25, Toronto W03

Total Monthly Obligation $2,939

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
10d
Score
25
Yield
7.3%
Cash on Cash
2.8%
Cap Rate
5.2%
5Y IRR
17.8%
10Y IRR
16.4%
Property Type-Condo Townhouse
MLS® Number-W14033186
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-6-10
Taxes-$2,900 (2025)
Maintenance-$485/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete Block
Possession-TBA
Neighbourhood-Keelesdale-Eglinton West
Title-Residential Condo & Other

No agent assigned

Discover the perfect blend of style, space, and value in this rarely offered unit at The Loop Urban Towns. A Duplex - double floor unit with bedrooms on 2nd floor for immense privacy, offering 950+- sq. ft. of thoughtfully designed living space, this bright andmodern2-bedroom, 2-bathroom home features an open-concept layout ideal for both everyday living and entertaining. Enjoy 9-foot ceilings, expansive windows that flood the home with natural light, and a contemporary kitchen complete with granite countertops, new backsplash and full-size stainless steel appliances. No carpets in bedrooms new flooring. Additional highlights include ensuite laundry, two private balconies, and parking for 2 cars for added convenience. Ideally situated in a prime commuter-friendly location with quick access to Corso Italia, the Stockyards District, shopping, dining, transit, and more - this is urban living at its best.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,939/mo
Mortgage $2,013
Monthly Loss $2,410
Principal$530
Interest$1,483
Property Tax$242
Condo Fees$485
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.5%4
5-Year IRR
13.8%63
10-Year IRR
13.7%
Returns Index
33.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$36,240/yr
NOI
$21,496/yr
Net Cash Flow
-$221/mo
Cash Margin
-7.3%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
30.7/ 100

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

Comparables

Properties near 630 Rogers Road 25

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.