35 Ormskirk Avenue 419, Toronto W01

$650,000
35 Ormskirk Avenue 419

$650,000

New
2d
Condo Apartment2-Storey

35 Ormskirk Avenue 419, Toronto W01

Total Monthly Obligation $3,910

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
2d
Score
21
Yield
6.7%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Condo Apartment
MLS® Number-W14103112
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$3,046.22 (2026)
Maintenance-$834.52/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30-90 Days/TBD
Neighbourhood-High Park-Swansea
Title-Residential Condo & Other

No agent assigned

Welcome to 35 Ormskirk, a well-maintained two-storey unit nestled in the desirable Swansea neighbourhood. Offering a functional layout with separate living spaces, the first floor features a distinct kitchen and dining area, ideal for everyday living and entertaining. The second floor is home to two generously sized bedrooms with scenic views, providing a comfortable and inviting retreat. A separate utility room offers additional storage and everyday convenience. Enjoy the charm of the surrounding neighbourhood with nearby parks, green spaces, local shops and everyday amenities. Conveniently situated near transit and major routes, with easy access to the waterfront, High Park and Bloor West Village, this location offers a wonderful balance of neighbourhood living and city convenience.

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

Closing Costs

Mortgage Amount
$520,000
Land Transfer Taxes$9,475
Legal Fees (Est.)
$
Total cash required for closing$140,975

Total Monthly Obligation

$3,910/mo
Mortgage $2,622
Monthly Loss $3,220
Principal$690
Interest$1,932
Property Tax$254
Condo Fees$835
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.6%47
10-Year IRR
12.0%
Returns Index
24.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$43,860/yr
NOI
$24,014/yr
Net Cash Flow
-$621/mo
Cash Margin
-17.0%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
23.3/ 100

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

Comparables

Properties near 35 Ormskirk Avenue 419

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.