25 Adra Grado Way 120, Toronto C15

$1,488,000
25 Adra Grado Way 120

$1,488,000

New
19d
Condo ApartmentApartment

25 Adra Grado Way 120, Toronto C15

Total Monthly Obligation $8,567

HausQ Valuation Report
Bed+Den
3+1
Baths
3
Park
2
Sqft
1800-1999
DOM
19d
Score
17
Yield
5.8%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-C13859596
Bed+Den-3+1
Bathrooms-3
Size-1800-1999 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$9,353.53 (2026)
Maintenance-$1,584.89/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-UNION CAPITAL REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Veneer
Possession-VACANT
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

RAVINE UNIT! SCALA BY TRIDEL! Rare & unique luxury corner unit with desirable North, South & West exposures, soaring 11-ft ceilings & 1,874 sq ft of elegant single-level living. A large locker is included for additional storage. This luxury building offers state-of-the-art amenities and an exceptional lifestyle. Featuring 2 spacious bedrooms, each with ensuite bath, plus enclosed den with large windows. Bright open-concept living/dining with modern kitchen, breakfast area & walkout to private balcony. Premium kitchen upgrades include built-in oven, microwave, cooktop, range hood, granite counters & backsplash. Over $40K in Tridel upgrades, including cove lighting, motorized window coverings & rain shower with handheld in primary ensuite. Dedicated laundry room with sink. Excellent access to subway, GO Train, highways, parks & trails.

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

Closing Costs

Mortgage Amount
$1,190,400
Land Transfer Taxes$26,235
Legal Fees (Est.)
$
Total cash required for closing$325,335

Total Monthly Obligation

$8,567/mo
Mortgage $6,002
Monthly Loss $6,987
Principal$1,579
Interest$4,423
Property Tax$779
Condo Fees$1,585
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.7%33
10-Year IRR
10.4%
Returns Index
17.7/ 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
$86,760/yr
NOI
$47,312/yr
Net Cash Flow
-$2,060/mo
Cash Margin
-28.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
15.0/ 100

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

Comparables

Properties near 25 Adra Grado Way 120

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.