120 Rosedale Valley Road 802, Toronto C09

$929,000
120 Rosedale Valley Road 802

$929,000

New
22d
Co-op ApartmentApartment

120 Rosedale Valley Road 802, Toronto C09

Total Monthly Obligation $5,993

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
22d
Score
25
Yield
8.4%
Cash on Cash
4.0%
Cap Rate
5.4%
5Y IRR
18.8%
10Y IRR
17.2%
Property Type-Co-op Apartment
MLS® Number-C13851060
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Co-op Apartment
Maintenance-$2,045.19/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Water (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Rosedale-Moore Park
Title-Residential Condo & Other

No agent assigned

A rare South Rosedale Penthouse at Arbour Glen! Suite 802 is an exceptional 1,300 sq. ft. residence with central air conditioning and the coveted luxury of ensuite laundry-an amenity enjoyed by only eight suites in the building. Bright and serene, this east-facing penthouse is filled with beautiful morning light and offers picturesque views over the pool and surrounding treetops. The spacious living room is anchored by a striking wood-burning fireplace and custom built-in shelving, creating an inviting setting for both quiet evenings and entertaining. With no neighbours above, the suite offers an exceptional level of peace and privacy. Thoughtfully designed storage includes multiple closets, a linen closet, pantry, laundry area, and custom built-ins in the primary bedroom. Both bedrooms feature custom window coverings, including blackout blinds. The functional kitchen is finished with granite countertops, a large stainless-steel sink, and discreet under-cabinet lighting. Nestled on a quiet residential street in the heart of South Rosedale's ravine landscape, Arbour Glen is a distinctive mid-century co-op offering an enviable balance of nature and city convenience. Residents enjoy 24-hour concierge service, a recently expanded gym with new equipment, a heated outdoor saltwater pool, and visitor parking. Ideally located just steps from Rosedale and Bloor subway stations, and moments from the exceptional shopping, cafés, and restaurants of Midtown and Yorkville. A truly special penthouse retreat-private, peaceful, and perfectly positioned in one of Toronto's most coveted neighbourhoods. **Maintenance fees include property taxes, cable, and internet.**

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

Closing Costs

Mortgage Amount
$743,200
Land Transfer Taxes$15,055
Legal Fees (Est.)
$
Total cash required for closing$202,355

Total Monthly Obligation

$5,993/mo
Mortgage $3,747
Monthly Loss $5,006
Principal$986
Interest$2,761
Condo Fees$2,045
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.3%73
10-Year IRR
15.0%
Returns Index
38.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$78,048/yr
NOI
$43,301/yr
Net Cash Flow
-$139/mo
Cash Margin
-2.1%3
Cash Flow Index
3.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
22.2/ 100

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

Comparables

Properties near 120 Rosedale Valley Road 802

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.