52 FOREST MANOR Road 416, Toronto C15

$428,000
52 FOREST MANOR Road 416

$428,000

New
10d
Condo ApartmentApartment

52 FOREST MANOR Road 416, Toronto C15

Total Monthly Obligation $2,782

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
10d
Score
18
Yield
6.1%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-C14030450
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 13, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,269.82 (2025)
Maintenance-$665.97/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD CONDOMAX REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

Open Concept Design Kitchen With Spacious Living & Dining Area. Across From Fairview Mall, Subway Station, Rec Centre, Schools Etc. Easy Access To Hwy401/404. 24 Hours Concierge.Bright And Spacious Suite, One Parking & One Locker. Provision Of Amenities And Guest Suite Etc.

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

Closing Costs

Mortgage Amount
$342,400
Land Transfer Taxes$5,035
Legal Fees (Est.)
$
Total cash required for closing$92,135

Total Monthly Obligation

$2,782/mo
Mortgage $1,726
Monthly Loss $2,327
Principal$454
Interest$1,272
Property Tax$189
Condo Fees$666
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.3%20
10-Year IRR
8.8%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$25,956/yr
NOI
$10,699/yr
Net Cash Flow
-$835/mo
Cash Margin
-38.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
27.5/ 100

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

Comparables

Properties near 52 FOREST MANOR Road 416

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.