113 McMahon Drive TH15, Toronto C15

$980,000
113 McMahon Drive TH15

$980,000

New
23d
Condo Townhouse3-Storey

113 McMahon Drive TH15, Toronto C15

Total Monthly Obligation $5,674

Bed+Den
4+1
Baths
4
Park
2
Sqft
1400-1599
DOM
23d
Score
16
Yield
5.2%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Townhouse
MLS® Number-C13842116
Bed+Den-4+1
Bathrooms-4
Size-1400-1599 sqft
Listed on site-Sep 30, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-6-10
Taxes-$6,138 (2025)
Maintenance-$1,009/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

Exceptional 3-storey condo townhouse in the highly sought-after Concord Park Place community! Offering approximately 1,429 sq. ft., this well-designed home features 3 bedrooms, a ground-floor den ideal for a home office, and 3.5 bathrooms. Functional layout with a spacious primary bedroom and ensuite on the second floor, an additional bedroom and full bath on the same level, plus a private third-floor bedroom with its own full bathroom-ideal for guests or multi-generational living. Includes 2 side-by-side parking spaces and 1 locker on P1. Enjoy easy access to TTC subway, Hwy 401/404, parks, shopping, restaurants, and Fairview Mall. A perfect blend of space, comfort, and urban convenience.

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

Closing Costs

Mortgage Amount
$784,000
Land Transfer Taxes$16,075
Legal Fees (Est.)
$
Total cash required for closing$213,575

Total Monthly Obligation

$5,674/mo
Mortgage $3,953
Monthly Loss $4,633
Principal$1,040
Interest$2,913
Property Tax$512
Condo Fees$1,009
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.5%20
10-Year IRR
8.7%
Returns Index
11.5/ 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
$50,964/yr
NOI
$25,222/yr
Net Cash Flow
-$1,851/mo
Cash Margin
-43.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.6/ 100

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

Comparables

Properties near 113 McMahon Drive TH15

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.