25 Adra Grado Way 1701, Toronto C15

$919,800
25 Adra Grado Way 1701

$919,800

New
16d
Condo ApartmentApartment

25 Adra Grado Way 1701, Toronto C15

Total Monthly Obligation $5,119

Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
16d
Score
15
Yield
4.0%
Cash on Cash
-10.9%
Cap Rate
2.2%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Condo Apartment
MLS® Number-C13872470
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$5,033.56 (2026)
Maintenance-$788.99/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-PRESTIGE WORLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Bayview Village
Title-Residential Condo & Other

No agent assigned

Welcome to Signature Luxury Living at Scala by Tridel! Never Before Offered for Sale, This Beautifully Upgraded 2-Bedroom, 2-Bathroom Suite Offers a Bright, Spacious and Functional Layout With 9-Ft Ceilings and Abundant Natural Light Throughout.Carpet Free. Enjoy Wall-to-Wall, Floor-to-Ceiling Windows Showcasing Unobstructed Views with smart blinds , Plus a Large Private Balcony Perfect for Relaxing or Entertaining.The Open-Concept Living, Dining and Kitchen Area Features Numerous Upgrades, Including Upgraded Flooring, Vanity Wall Tile, and a Custom Removable Centre Island Offering Added Flexibility and Functionality. The Generous Primary Bedroom Features a Walk-In Closet with organizer and Spacious Ensuite With Vanity. Includes an Electric-Vehicle Parking Space, Purchased From the Builder for $15,000.Scala Offers Exceptional Resort-Style Amenities Including a Grand Lobby, Indoor and Outdoor Pools, Hot Tub, Sauna, Yoga Area, Outdoor BBQ Area and Visitor Parking. Surrounded by Nature, With Steps to the Ravine and Approximately 5 km of Scenic Trails Extending to Steeles Ave. Conveniently Located Minutes From Subway, Bayview Village, Fairview Mall, Loblaws, T&T Supermarket, IKEA, Canadian Tire and North York General Hospital, With Easy Access to Hwy 401 and the DVP. An Exceptional Opportunity to Own a Beautifully Upgraded Suite in One of Tridel's Signature Communities!

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

Closing Costs

Mortgage Amount
$735,840
Land Transfer Taxes$14,871
Legal Fees (Est.)
$
Total cash required for closing$200,331

Total Monthly Obligation

$5,119/mo
Mortgage $3,710
Monthly Loss $4,142
Principal$976
Interest$2,734
Property Tax$419
Condo Fees$789
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.3%0
5-Year IRR
4.6%10
10-Year IRR
6.5%
Returns Index
6.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$36,900/yr
NOI
$16,309/yr
Net Cash Flow
-$2,351/mo
Cash Margin
-76.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.8/ 100

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

Comparables

Properties near 25 Adra Grado Way 1701

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.