2010 Islington Avenue 1004, Toronto W09

$745,000
2010 Islington Avenue 1004

$745,000

New
10d
Condo ApartmentMulti-Level

2010 Islington Avenue 1004, Toronto W09

Total Monthly Obligation $5,461

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
2
Sqft
1800-1999
DOM
10d
Score
22
Yield
9.0%
Cash on Cash
1.9%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.9%
Property Type-Condo Apartment
MLS® Number-W14033584
Bed+Den-3+1
Bathrooms-2
Size-1800-1999 sqft
Listed on site-Oct 13, 2026
Style-Multi-Level
Building Type-Condo Apartment
Age-31-50
Taxes-$3,299.44 (2026)
Maintenance-$1,980.93/mo
Locker-Ensuite+Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Flat
Foundation-Concrete
Possession-TBA
Neighbourhood-Kingsview Village-The Westway
Title-Residential Condo & Other

No agent assigned

Over 2,000sqft(incl balcony) of Luxury Living Condo. 2BR + Huge Den(3rd-BR).9.5 acres of resort-style living in a country club setting. Largest outdoor condo pool in the country. 3 tennis courts, huge BBQ area with 80-person seating. 22,000sqft indoor recreation center: pool, gym, billiards, racquetball, party room.24/7 Gatehouse and Security. Award winning gardens.

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

Closing Costs

Mortgage Amount
$596,000
Land Transfer Taxes$11,375
Legal Fees (Est.)
$
Total cash required for closing$161,875

Total Monthly Obligation

$5,461/mo
Mortgage $3,005
Monthly Loss $4,670
Principal$791
Interest$2,214
Property Tax$275
Condo Fees$1,981
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.3%3
5-Year IRR
13.4%61
10-Year IRR
13.6%
Returns Index
31.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$66,912/yr
NOI
$30,750/yr
Net Cash Flow
-$443/mo
Cash Margin
-7.9%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
20.7/ 100

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

Comparables

Properties near 2010 Islington Avenue 1004

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.