28 William Carson Crescent 815, Toronto C12

$599,998
28 William Carson Crescent 815

$599,998

New
23d
Condo ApartmentApartment

28 William Carson Crescent 815, Toronto C12

Total Monthly Obligation $3,634

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
23d
Score
16
Yield
5.1%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Condo Apartment
MLS® Number-C13842944
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,062 (2026)
Maintenance-$759/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-IMMEDIATE
Neighbourhood-St. Andrew-Windfields
Title-Residential Condo & Other

No agent assigned

Luxury Building In Hogg's Hollow Neighbourhood. One Of A King Layout 1 Bedroom Plus Den. Private Gated Community Of Hillsdale Ravines. Fabulous Amenities, Close To The Subway, HWY 401, Yonge/York Mills Area North West Facing Ravine. 24 Hour Concierge, Walking Distance To Public Transportation And Subway, Golf Course, Luxury Gate Condo Community, Close To Loblaws, Shops And Boutiques, Private And Public Schools, Amenities Pool, Gym, Games Room.

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

Closing Costs

Mortgage Amount
$479,998
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,634/mo
Mortgage $2,420
Monthly Loss $2,998
Principal$637
Interest$1,783
Property Tax$255
Condo Fees$759
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
7.7%
Returns Index
8.4/ 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
$30,516/yr
NOI
$12,894/yr
Net Cash Flow
-$1,346/mo
Cash Margin
-52.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
21.8/ 100

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

Comparables

Properties near 28 William Carson Crescent 815

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.