25 Cordova Avenue 905, Toronto W08

$675,221
25 Cordova Avenue 905

$675,221

New
7d
Condo ApartmentApartment

25 Cordova Avenue 905, Toronto W08

Total Monthly Obligation $3,548

Beds
2
Baths
2
Park
0
Sqft
800-899
DOM
7d
Score
17
Yield
5.1%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-W14089196
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$624/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Amazing Tridel's Westerly Condos, ideally located in the heart of Islington-City Centre West, one of Etobicoke's most desirable communities! This brand-new, thoughtfully designed 2-bedroom, 2-bathroom suite offers 800 sq. ft. of contemporary living space, featuring good height ceilings, elegant laminate flooring, modern finishes, and a bright, open-concept living and dining area. Parking and locker available for purchase. Move in Ready The sleek, modern kitchen boasts built-in stainless steel appliances and stylish cabinetry, seamlessly blending functionality with contemporary design. Floor-to-ceiling windows fill the suite with natural light, creating a warm and inviting atmosphere. The spacious primary bedroom features a walk-in closet, a private 3-piece ensuite, and beautiful city views. The second bedroom overlooks the terrace playground, making it ideal for a home office, guest bedroom, or additional living space. A modern 4-piece bathroom with stylish wall tiles adds an extra touch of sophistication. In-suite laundry provides added convenience, while internet is included in the maintenance fee. Enjoy an impressive selection of premium building amenities, including an elegant lobby, fully equipped fitness centre, yoga studio, guest suite, party room with lounge and dining areas, youth room, outdoor dining area, BBQ facilities, a cozy fireplace lounge on the terrace, children's playground, and ample visitor parking. Perfectly situated for urban convenience, this exceptional residence is just a short walk to Islington Subway Station, TTC transit, shopping, restaurants, cafés, parks, and everyday essentials, with easy access to major highways and nearby golf courses. Whether you're a first-time homebuyer, professional, or downsizer, this stunning condo offers the perfect blend of modern comfort, lifestyle amenities, and unbeatable convenience in a sought-after Etobicoke location.

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

Closing Costs

Mortgage Amount
$555,302($15,125 CMHC)
Land Transfer Taxes$9,979
Legal Fees (Est.)
$
Total cash required for closing$146,523

Total Monthly Obligation

$3,624/mo
Mortgage $2,800
Monthly Loss $2,887
Principal$737
Interest$2,063
Condo Fees$624
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.7%1
5-Year IRR
7.6%21
10-Year IRR
9.4%
Returns Index
12.6/ 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
$34,284/yr
NOI
$20,968/yr
Net Cash Flow
-$1,053/mo
Cash Margin
-36.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
82.2%14
Vacancy Buffer
2.7 mo43
Risk Index
21.5/ 100

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

Comparables

Properties near 25 Cordova Avenue 905

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.