621 Sheppard Avenue E 220, Toronto C15

$688,000
621 Sheppard Avenue E 220

$688,000

Price Change
22d
Condo ApartmentApartment

621 Sheppard Avenue E 220, Toronto C15

Total Monthly Obligation $4,147

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
22d
Score
16
Yield
5.2%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C13851316
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,567.99 (2026)
Maintenance-$874.53/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

Welcome to Vida Condos, one of the most sought-after developments in North York! 945 Sq Ft Total Indoor & Outdoor Space with 800+ Sq Ft Interior + 145 Sq Ft Balcony! 7-Year-New,featuring a perfect split-bedroom layout, 9' ceilings, bright open-concept living space, and acentre-island kitchen with premium KitchenAid S/S appliances. Spacious Primary Bedroom with his & her closets + 4-pc ensuite. Boutique 3-storey building with fewer units for a more intimate setting. TTC at your doorstep! Minutes to Bayview & Bessarion Subway Stations, steps to Bayview Village Shopping Centre and the new Ethennonnhawahstihnen' Community Recreation Centre, with easy access to Hwy 401 & 404. Perfect for first-time buyers, downsizers or investors looking for space, convenience and a fantastic North York location!(2000 characters)

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

Closing Costs

Mortgage Amount
$550,400
Land Transfer Taxes$10,235
Legal Fees (Est.)
$
Total cash required for closing$149,335

Total Monthly Obligation

$4,147/mo
Mortgage $2,775
Monthly Loss $3,417
Principal$730
Interest$2,045
Property Tax$297
Condo Fees$875
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.6%17
10-Year IRR
8.1%
Returns Index
9.6/ 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
$36,084/yr
NOI
$16,013/yr
Net Cash Flow
-$1,441/mo
Cash Margin
-47.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.8/ 100

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

Comparables

Properties near 621 Sheppard Avenue E 220

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.