100 Harrison Garden Boulevard 1123, Toronto C14

$868,000
100 Harrison Garden Boulevard 1123

$868,000

New
24d
Condo ApartmentApartment

100 Harrison Garden Boulevard 1123, Toronto C14

Total Monthly Obligation $4,859

Bed+Den
3+1
Baths
2
Park
2
Sqft
1000-1199
DOM
24d
Score
16
Yield
4.7%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-C13840680
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$4,258.58 (2026)
Maintenance-$803/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE CULTURELINK REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete Block
Roof-Flat
Foundation-Concrete, Stone
Possession-Immediately
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

PRIME YONGE & SHEPPARD LOCATION! Discover elevated urban living in this beautifully renovated, turn-key masterpiece by Tridel. Situated on a high floor in the highly coveted luxury Avonshire Condo community in Willowdale East, this rare south-facing 2-bdrm + den suite spans approx 1179 sq ft of exceptionally designed living space. Flooded with natural light and showcasing clear city views, the unit boasts soaring 9 ft ceilings & a bright, quiet open-concept layout. The split-bdrm design ensures ultimate privacy. The fully renovated gourmet kitchen is a chef's dream & a true showstopper, complete with a center island, premium marble countertops, sleek modern finishes, and four brand-new, high-end Whirlpool stainless steel appl. High-end flooring runs throughout the entire suite, leading to a spacious dining area accented by an elegant crystal chandelier. The separate, highly functional den features double French doors-perfect as a quiet home office, nursery, or third bedroom. Both bathrooms have been tastefully upgraded w/ contemporary new vanities and modern mirrors. Everyday convenience is complete w/ an in-suite laundry room featuring an extra-large washer and dryer. OUTDOOR OASIS & BONUS: Step outside onto a rare, expansive, and meticulously renovated 200 sqft private balcony-a sun-drenched retreat perfect for relaxation. This exceptional suite also comes w/ 2 deeded parking spaces & ample visitor parking. WORLD-CLASS AMENITIES: Enjoy 24-hour concierge/security, a health & fitness center with a separate yoga studio, a large indoor pool, a hot tub, saunas, a grand party room w/ a wet bar and private dining, a billiards lounge, an outdoor sundeck, a private movie theatre & guest suites. UNBEATABLE CONVENIENCE: Mins to Yonge/Sheppard subway line, Hwy 401, top-tier schools, parks, shopping & dining. A complimentary resident shuttle bus to the subway adds ultimate convenience. Owner spent $$$ on top-to-bottom luxury renovations. Don't miss this rare opportunity!

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

Closing Costs

Mortgage Amount
$694,400
Land Transfer Taxes$13,835
Legal Fees (Est.)
$
Total cash required for closing$188,935

Total Monthly Obligation

$4,859/mo
Mortgage $3,501
Monthly Loss $3,938
Principal$921
Interest$2,580
Property Tax$355
Condo Fees$803
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.6%17
10-Year IRR
8.1%
Returns Index
9.6/ 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
$40,716/yr
NOI
$20,350/yr
Net Cash Flow
-$1,805/mo
Cash Margin
-53.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.8/ 100

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

Comparables

Properties near 100 Harrison Garden Boulevard 1123

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.