50 Ann O'reilly Road 1306, Toronto C15

$388,000
50 Ann O'reilly Road 1306

$388,000

New
19d
Condo ApartmentApartment

50 Ann O'reilly Road 1306, Toronto C15

Total Monthly Obligation $2,570

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
500-599
DOM
19d
Score
20
Yield
6.9%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Condo Apartment
MLS® Number-C13859762
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,087.08 (2026)
Maintenance-$630.76/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX IMPERIAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-ASAP
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

A Must See! 1+1 Immaculate Tridel Unit Located in a Highly Convenient Area. Open Concept Layout. No Wasted Floor Area. Exposure South Filled W/ Sunshine. 9 Feet Ceiling. Kitchen W/ Stainless Steel Appliances and Quart Countertop. Laminate Floor Throughout. Bedroom W/ Large Window and Closet Organizer. Den Perfect for Home Office Use. Freshly Painted & Meticulously Maintained. Move-in Ready! Premium Amenities for Modern Life. Minutes' Walk to Fairview Mall, Subway, Supermarket. Easy Access to Freeway 401 & 404.

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

Closing Costs

Mortgage Amount
$310,400
Land Transfer Taxes$4,295
Legal Fees (Est.)
$
Total cash required for closing$83,395

Total Monthly Obligation

$2,570/mo
Mortgage $1,565
Monthly Loss $2,158
Principal$412
Interest$1,153
Property Tax$174
Condo Fees$631
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.4%31
10-Year IRR
10.4%
Returns Index
16.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$26,592/yr
NOI
$11,877/yr
Net Cash Flow
-$575/mo
Cash Margin
-26.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
30.1/ 100

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

Comparables

Properties near 50 Ann O'reilly Road 1306

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.