10 Graphophone Grove 2410, Toronto W02

$899,900
10 Graphophone Grove 2410

$899,900

New
9d
Condo ApartmentApartment

10 Graphophone Grove 2410, Toronto W02

Total Monthly Obligation $4,597

Beds
3
Baths
2
Park
1
Sqft
800-899
DOM
9d
Score
17
Yield
4.4%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-W14034206
Beds-3
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Maintenance-$766.6/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-PSR
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome to this brand-new, beautifully designed 3-bedroom, 2-bathroom residence, offering 898sq. ft. of thoughtfully designed interior living space plus a spacious 139 sq. ft. balcony with breathtaking southeast views overlooking the lake and Toronto skyline. This stylish home seamlessly blends functionality with elevated modern design, featuring floor-to-ceiling windows, wide-plank laminate flooring throughout, and a sleek contemporary kitchen equipped with integrated, panelled appliances. Residents enjoy access to over 22,000 sq. ft. of world class amenities, including a rooftop pool, 24-hour concierge, state-of-the-art fitness centre, kids' playroom, co-working lounge, theatre room, BBQ stations, fire pits, and much more. Ideally situated within a vibrant, one-of-a-kind master-planned community, the residence is surrounded by over 300,000 sq. ft. of brand-new retail and commercial space, an upcoming 8acre park, and a 90,000+ sq. ft. community centre currently under construction. With multiple TTC stops nearby, convenient access to grocery stores, and the lively restaurants and bars along Geary Avenue, you'll also be just moments from Bloor Street, The Junction, The Annex, and Ossington. A sophisticated new home in an exciting, rapidly evolving neighbourhood-perfectfor those seeking modern design, exceptional amenities, and unbeatable city convenience.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,597/mo
Mortgage $3,630
Monthly Loss $3,641
Principal$955
Interest$2,675
Condo Fees$767
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$39,804/yr
NOI
$24,224/yr
Net Cash Flow
-$1,611/mo
Cash Margin
-48.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.9/ 100

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

Comparables

Properties near 10 Graphophone Grove 2410

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.