5 Frith Road 402, Toronto W05

$378,800
5 Frith Road 402

$378,800

New
8d
Condo ApartmentApartment

5 Frith Road 402, Toronto W05

Total Monthly Obligation $2,903

Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
8d
Score
22
Yield
8.8%
Cash on Cash
0.2%
Cap Rate
4.6%
5Y IRR
15.7%
10Y IRR
14.7%
Property Type-Condo Apartment
MLS® Number-W14082032
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,199 (2025)
Maintenance-$1,075.13/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Glenfield-Jane Heights
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully updated 2 Bedroom, 1 Bathroom condo offering an impressive 1,031sq. ft. of living space. Featuring an abundance of natural light, a well-designed layout and generously sized rooms, this inviting residence offers a wonderful balance of comfort, style and functionality. The open-concept living and dining area provides an ideal setting for both everyday living and entertaining. The eat-in kitchen features ample counter space and cabinetry, offering plenty of room for meal preparation and storage. The generously sized primary bedroom features a large closet and an oversized window, while the second bedroom offers flexibility for guests, a home office or a nursery. Step onto your private balcony and enjoy clear, unobstructed city views. Residents can take advantage of an excellent selection of amenities, including an outdoor pool, gym, sauna and visitor parking. The all-inclusive maintenance fees cover heat, water, and hydro, providing added convenience and value. One Underground parking space and a locker are also included. Conveniently located in a well-established community, this home is just minutes from York University, Downsview Park,Humber River Hospital, local shopping, parks, schools and TTC transit. With easy access to Highways 400, 401, and 407, commuting throughout the GTA is convenient. Offering an updated interior, generous living space, desirable amenities and excellent connectivity, this condo is an appealing opportunity for first-time buyers, downsizers or anyone looking for a home that combines condo convenience, comfort and value.

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

Closing Costs

Mortgage Amount
$303,040
Land Transfer Taxes$4,157
Legal Fees (Est.)
$
Total cash required for closing$81,417

Total Monthly Obligation

$2,903/mo
Mortgage $1,528
Monthly Loss $2,501
Principal$402
Interest$1,126
Property Tax$100
Condo Fees$1,075
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
11.3%45
10-Year IRR
12.0%
Returns Index
23.1/ 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
$33,180/yr
NOI
$13,361/yr
Net Cash Flow
-$415/mo
Cash Margin
-15.0%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
28.3/ 100

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

Comparables

Properties near 5 Frith Road 402

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.