10 Inn On The Park Drive 1101, Toronto C13

$1,899,000
10 Inn On The Park Drive 1101

$1,899,000

New
24d
Condo ApartmentApartment

10 Inn On The Park Drive 1101, Toronto C13

Total Monthly Obligation $9,904

Beds
3
Baths
3
Park
2
Sqft
1600-1799
DOM
24d
Score
14
Yield
3.4%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.4%
Property Type-Condo Apartment
MLS® Number-C13841674
Beds-3
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$8,302.26 (2026)
Maintenance-$1,351.79/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Chateau Auberge on the Park - the most distinguished tower within the prestigious Auberge community, offering an exceptional blend of elegance, privacy, and natural beauty. Set alongside the expansive greenery of Sunnybrook Park, this exceptional residence combines apeaceful setting with convenient access to the city. Rarely available, this sun-drenched west-facing 3-bedroom, 3-bathroom suite offers an unusually generous interior and a spectacular terrace spanning the length of the residence. Floor-to-ceiling windows showcase unobstructed panoramic views of the city skyline, CN Tower, and surrounding green space, while rich hardwood flooring adds warmth throughout. The upgraded kitchen is designed for both everyday living and entertaining, featuring a full suite of premium Miele appliances and a large central island. The spacious living and dining areas open seamlessly to the expansive terrace, creating an exceptional indoor-outdoor living experience.The primary suite is a private retreat, complete with a walk-in closet, luxurious five-piece ensuite, and direct access to the balcony. Thoughtfully designed throughout, the residence offers generous proportions, abundant natural light, and an exceptional sense of privacy. Two underground parking spaces, both equipped with EV chargers, and one locker are included. A defining feature of Chateau Auberge is its private collection of amenities exclusive to the building, rather than shared with the other residences within the Auberge community. Residents enjoy access to a state-of-the-art fitness centre, indoor pool, 24-hour concierge, elegant guest suites, and more. Ideally situated steps from Sunnybrook Park and Sunnybrook Park Station, offering refined condominium living in a serene setting with exceptional connectivity

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

Closing Costs

Mortgage Amount
$1,519,200
Land Transfer Taxes$34,455
Legal Fees (Est.)
$
Total cash required for closing$415,755

Total Monthly Obligation

$9,904/mo
Mortgage $7,660
Monthly Loss $7,888
Principal$2,016
Interest$5,644
Property Tax$692
Condo Fees$1,352
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.1%9
10-Year IRR
6.1%
Returns Index
5.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$65,280/yr
NOI
$31,828/yr
Net Cash Flow
-$5,008/mo
Cash Margin
-92.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
12.5/ 100

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

Comparables

Properties near 10 Inn On The Park Drive 1101

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.