10 Inn On The Park Drive 605, Toronto C13

$499,000
10 Inn On The Park Drive 605

$499,000

New
22d
Condo ApartmentApartment

10 Inn On The Park Drive 605, Toronto C13

Total Monthly Obligation $2,892

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
22d
Score
17
Yield
4.8%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C13851154
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$2,680.78 (2025)
Maintenance-$455.67/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/GTA REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Welcome To 1 Bedroom At Auberge On The Park Located At Leslie & Eglinton. A Elegant Modern Iconic Tridel's Residence at ChateauAuberge, Showcasing Breathtaking, Panoramic Views of Sunny brook Park Through Floor-To-Ceiling Windows In Every Room. This Spacious 1 Bedroom unit Thoughtfully Designed With An Open Concept Layout Is Filled with Natural Light. Only Moments Away From The City Centre, Major Highways, And Transit, Including The Future Crosstown Lrt. The Building Amenities Including State-of- Fitness Studio, Indoor Pool and Spa with Sun Terrace, Entertainment Lounge, Outdoor BBQs, Guest Suite, and 24-Hour Concierge.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,892/mo
Mortgage $2,013
Monthly Loss $2,362
Principal$530
Interest$1,483
Property Tax$223
Condo Fees$456
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.3%15
10-Year IRR
7.8%
Returns Index
8.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$24,132/yr
NOI
$11,170/yr
Net Cash Flow
-$1,082/mo
Cash Margin
-53.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
26.4/ 100

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

Comparables

Properties near 10 Inn On The Park Drive 605

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.