3100 Keele Street 1201, Toronto W05

$649,000
3100 Keele Street 1201

$649,000

New
3d
Condo ApartmentApartment

3100 Keele Street 1201, Toronto W05

Total Monthly Obligation $3,841

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
3d
Score
16
Yield
4.9%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Condo Apartment
MLS® Number-W14098654
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$3,619.5 (2026)
Maintenance-$721.53/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-INTERCITY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-90 Days or TBA
Neighbourhood-Downsview-Roding-CFB
Title-Residential Condo & Other

No agent assigned

WOW! DON'T MISS OUT ON THIS INCREDIBLE NEW PRICE! Stunning Views!! Rarely Offered - 878 Sq. Ft. Terrace! Welcome To The Keeley! This Impressive East-Facing 2 Bedroom, 2 Bathroom Suite Offers A Rare Opportunity To Enjoy An Expansive 878 Sq. Ft. Private Terrace, Providing An Exceptional Outdoor Living Space For Entertaining, Dining, Gardening, Or Simply Relaxing. Located In The Vibrant Downsview Park Community, This Residence Offers The Perfect Blend Of Modern City Living And Natural Surroundings. Enjoy Easy Access To Beautiful Parks, Ravine Trails, And Walking And Cycling Routes, While Downsview And Wilson Subway Stations Are Just Minutes Away. Convenient Access To Highway 401 Makes Commuting Throughout Toronto And GTA A Breeze. The Location Is Also Ideal For Those Who Value Convenience, With York University, Yorkdale Shopping Centre, Restaurants, Shops, And Everyday Amenities All Within Easy Reach. Residents Of The Keeney Enjoy A Thoughtfully Curated Selection Of Amenities, Including A Landscaped Courtyard, 7th-Floor Sky Yard With Expansive Views, Fitness Centre, Library, And Pet Wash. A Truly Special Opportunity Offering Generous Outdoor Space, Comfortable, Interior Living Excellent Connectivity, And An Enviable North York Location, Come And Experience All That The Keeley Has To Offer!!

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,841/mo
Mortgage $2,618
Monthly Loss $3,152
Principal$689
Interest$1,929
Property Tax$302
Condo Fees$722
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.5%0
5-Year IRR
6.0%14
10-Year IRR
7.6%
Returns Index
8.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$31,800/yr
NOI
$13,942/yr
Net Cash Flow
-$1,456/mo
Cash Margin
-54.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.8/ 100

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

Comparables

Properties near 3100 Keele Street 1201

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.