100 Lotherton Pathway 904, Toronto W04

$375,000
100 Lotherton Pathway 904

$375,000

New
9d
Condo ApartmentApartment

100 Lotherton Pathway 904, Toronto W04

Total Monthly Obligation $2,441

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
600-699
DOM
9d
Score
25
Yield
7.9%
Cash on Cash
2.6%
Cap Rate
5.2%
5Y IRR
17.7%
10Y IRR
16.3%
Property Type-Condo Apartment
MLS® Number-W14033830
Beds-2
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$972.77 (2025)
Maintenance-$647.41/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RIGHT AT HOME REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Yorkdale-Glen Park
Title-Residential Condo & Other

No agent assigned

Affordable 2-Bedroom Condo | 1 Underground Parking | Low Maintenance Fees! Welcome to 100 Lotherton Pathway, Unit 405 - an affordable 2-bedroom condo in one of North Toronto's most convenient and family-friendly communities! This spacious unit features 1 underground parking space, ensuite laundry. Low maintenance fees include all utilities, offering excellent value for homeowners and investors alike. Close to school, public transportation, Yorkdale Shopping Mall, Costco, Home Depot, Walmart, Highway 401, 400, Black Creek and Allen Rd, and approximately 20mins to Pearson Airport

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

Closing Costs

Mortgage Amount
$300,000
Land Transfer Taxes$4,100
Legal Fees (Est.)
$
Total cash required for closing$80,600

Total Monthly Obligation

$2,441/mo
Mortgage $1,513
Monthly Loss $2,043
Principal$398
Interest$1,115
Property Tax$81
Condo Fees$647
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.4%3
5-Year IRR
13.3%59
10-Year IRR
13.4%
Returns Index
30.7/ 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
$29,544/yr
NOI
$15,448/yr
Net Cash Flow
-$225/mo
Cash Margin
-9.2%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
34.1/ 100

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

Comparables

Properties near 100 Lotherton Pathway 904

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.