481 Rosewell Avenue 212, Toronto C04

$499,000
481 Rosewell Avenue 212

$499,000

New
18d
Condo ApartmentApartment

481 Rosewell Avenue 212, Toronto C04

Total Monthly Obligation $3,306

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
18d
Score
19
Yield
6.8%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-C13861060
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,153.65 (2026)
Maintenance-$830.67/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Lawrence Park South
Title-Residential Condo & Other

No agent assigned

Welcome to this bright and spacious 1-bedroom plus large den, offering a versatile layout with the potential to convert the den into a second bedroom. The open-concept design seamlessly connects the kitchen, dining, and living areas, creating a comfortable and inviting space for everyday living and entertaining.Enjoy abundant natural light with a desirable west exposure, complemented by upgraded lighting throughout and automatic blinds. The kitchen features brand-new appliances and a functional layout.One of the unit's standout features is its convenient location within the building-just steps from the stairwell, with one quick flight down providing easy access to the concierge and back patio amenity.Ideally situated just steps from Avenue Road, with some of the city's best shops, restaurants, and amenities right outside your door. Includes one parking space and one locker.

$
$
%
%
$
$
$
(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

$3,306/mo
Mortgage $2,013
Monthly Loss $2,777
Principal$530
Interest$1,483
Property Tax$263
Condo Fees$831
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.2%30
10-Year IRR
10.2%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,852/yr
NOI
$14,945/yr
Net Cash Flow
-$767/mo
Cash Margin
-27.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.6/ 100

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

Comparables

Properties near 481 Rosewell Avenue 212

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.