10 Eddystone Avenue 116, Toronto W05

$377,000
10 Eddystone Avenue 116

$377,000

New
8d
Condo Townhouse3-Storey

10 Eddystone Avenue 116, Toronto W05

Total Monthly Obligation $2,541

HausQ Valuation Report
Beds
4
Baths
2
Park
1
Sqft
1000-1199
DOM
8d
Score
41
Yield
10.1%
Cash on Cash
11.3%
Cap Rate
7.0%
5Y IRR
24.7%
10Y IRR
22.3%
Property Type-Condo Townhouse
MLS® Number-W14083142
Beds-4
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 15, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$830 (2025)
Maintenance-$750.87/mo
Locker-None
Parking-1 - Underground
Basement-Other
Heating-Baseboard (Ground Source)
Brokerage-CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Brick
Possession-Flexible
Neighbourhood-Glenfield-Jane Heights
Title-Residential Condo & Other

No agent assigned

Spacious & Sun Filled 3-Storey Condo Town Conveniently Located With Walking Distance To Parks, Schools & Shops! Ttc At The Door! Close To Highways! Perfect For First Time Home Buyer, Investor Or A Downsizing Family! 4 Bedrooms & Bathrooms! With City View!

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

Closing Costs

Mortgage Amount
$301,600
Land Transfer Taxes$4,130
Legal Fees (Est.)
$
Total cash required for closing$81,030

Total Monthly Obligation

$2,541/mo
Mortgage $1,521
Monthly Loss $2,141
Principal$400
Interest$1,121
Property Tax$69
Condo Fees$751
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.8%48
Cash-on-Cash
4.6%21
5-Year IRR
19.7%91
10-Year IRR
18.7%
Returns Index
54.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
41/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$38,004/yr
NOI
$21,963/yr
Net Cash Flow
$310/mo
Cash Margin
9.8%26
Cash Flow Index
26.0/ 100
Risk Profile
Weight: 20%
DSCR
1.2045
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
42.4/ 100

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

Comparables

Properties near 10 Eddystone Avenue 116

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.