78 Harrison Garden Boulevard 103, Toronto C14

$799,999
78 Harrison Garden Boulevard 103

$799,999

New
18d
Condo ApartmentApartment

78 Harrison Garden Boulevard 103, Toronto C14

Total Monthly Obligation $4,694

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
18d
Score
16
Yield
4.8%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-C13866466
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,502 (2026)
Maintenance-$975.14/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Luxury Living with Resort-Style Amenities in the Heart of North York!Welcome to Suite 103 at 78 Harrison Garden Boulevard - a spacious 2-bedroom, 2-bathroom residence offering over 1,100 sq. ft. of comfortable living space in one of North York's most desirable communities. Featuring a functional open-concept layout, generous-sized rooms, and a rare private terrace-your own personal oasis perfect for relaxing, entertaining, or enjoying your morning coffee.Ideally located just minutes from Highway 401, transit, shopping, restaurants, parks, and everyday conveniences.Enjoy exceptional resort-style amenities, including an indoor pool, tennis court, bowling alley, golf simulator, billiards room, fitness centre, party room, guest suites, and 24-hour concierge.Space. Lifestyle. Location. This is the perfect opportunity to enjoy luxury condo living with all the comforts of home. A rare North York gem you won't want to miss!

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,694/mo
Mortgage $3,227
Monthly Loss $3,845
Principal$849
Interest$2,378
Property Tax$292
Condo Fees$975
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.6%0
5-Year IRR
5.9%14
10-Year IRR
7.6%
Returns Index
8.2/ 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
$38,508/yr
NOI
$17,054/yr
Net Cash Flow
-$1,806/mo
Cash Margin
-56.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.0/ 100

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

Comparables

Properties near 78 Harrison Garden Boulevard 103

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.