28 Avondale Avenue 1102, Toronto C14

$608,000
28 Avondale Avenue 1102

$608,000

New
22d
Condo ApartmentApartment

28 Avondale Avenue 1102, Toronto C14

Total Monthly Obligation $3,672

Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
22d
Score
18
Yield
5.7%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-C13847544
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,118 (2025)
Maintenance-$759.92/mo
Locker-Ensuite+Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-tbd
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Discover the charm of urban living at this boutique Flo Condominium located at 28 Avondale Ave, nestled on a quiet low-rise residential street in the heart of the highly sought-after Yonge & Sheppard neighbourhood. This modern and stylish condo offers a bright, open-concept layout with soaring 9-ft smooth ceilings, contemporary laminate/wood flooring throughout, and expansive floor-to-ceiling windows that flood the space with natural light.The sleek designer kitchen is a true highlight, featuring quartz/stone countertops, glass tile backsplash, and luxurious built-in stainless steel appliances, including a panelled fridge, cooktop, oven, and microwave/hood fan-perfect for both everyday living and entertaining. Enjoy a walk-out to a private balcony, ideal for relaxing or hosting guests.Perfectly positioned just steps from Yonge & Sheppard Subway Station and TTC, with effortless access to Highway 401, Highway 404, and the Don Valley Parkway-commuting is seamless in every direction. Daily essentials are right outside your door, including grocery stores, restaurants, cafés, banks, entertainment, parks, libraries, and nearby landmarks such as Hullmark Centre.This 12-storey boutique building offers premium amenities including an elegant lobby lounge, concierge service, car drop-off area, fitness centre, party room, two rooftop terraces, bike lockers, and visitor parking.Parking and locker included. A rare opportunity to enjoy comfort, style, and an unbeatable location-this condo delivers refined urban living at its best. Some photos have been virtually staged and AI-enhanced for illustration purposes only, showcasing the property's potential for, design, and alternative furniture layouts. Actual property conditions may differ.

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

Closing Costs

Mortgage Amount
$486,400
Land Transfer Taxes$8,635
Legal Fees (Est.)
$
Total cash required for closing$131,735

Total Monthly Obligation

$3,672/mo
Mortgage $2,453
Monthly Loss $3,027
Principal$645
Interest$1,807
Property Tax$260
Condo Fees$760
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.9%23
10-Year IRR
9.1%
Returns Index
12.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$34,428/yr
NOI
$16,348/yr
Net Cash Flow
-$1,090/mo
Cash Margin
-38.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.2/ 100

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

Comparables

Properties near 28 Avondale Avenue 1102

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.