18 Graydon Hall Drive 2307, Toronto C13

$469,000
18 Graydon Hall Drive 2307

$469,000

New
21d
Condo ApartmentApartment

18 Graydon Hall Drive 2307, Toronto C13

Total Monthly Obligation $2,838

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
21d
Score
18
Yield
5.5%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Condo Apartment
MLS® Number-C13857214
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,440.05 (2026)
Maintenance-$543.08/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/GTA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Parkwoods-Donalda
Title-Residential Condo & Other

No agent assigned

Welcome to Tridel's Luxurious Argento Condos. This 1Bedroom+1 Washroom unit This unit offers larger sized appliances and a kitchen island. Large open concept living/dining area which leads to the. Laminate Flooring throughout. Good sized bedroom comes with a closet. Minutes away from Fairview Mall, Shops of Don Mills, 404/DVP, York Mills and Sheppard Avenue.

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

Closing Costs

Mortgage Amount
$375,200
Land Transfer Taxes$5,855
Legal Fees (Est.)
$
Total cash required for closing$101,155

Total Monthly Obligation

$2,838/mo
Mortgage $1,892
Monthly Loss $2,340
Principal$498
Interest$1,394
Property Tax$203
Condo Fees$543
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.4%20
10-Year IRR
8.7%
Returns Index
11.3/ 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
$25,872/yr
NOI
$11,928/yr
Net Cash Flow
-$898/mo
Cash Margin
-41.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.1/ 100

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

Comparables

Properties near 18 Graydon Hall Drive 2307

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.