181 Wynford Drive 604, Toronto C13

$449,000
181 Wynford Drive 604

$449,000

New
9d
Condo ApartmentApartment

181 Wynford Drive 604, Toronto C13

Total Monthly Obligation $2,826

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
9d
Score
19
Yield
6.1%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-C14032610
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$2,541 (2025)
Maintenance-$603.16/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE ESTATE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Other
Possession-Flexible
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Welcome to The Accolade! This bright and spacious 1+1 bedroom suite offers a functional open-concept layout with 9-foot ceilings, stylish finishes and a custom kitchen island with plenty of space for entertaining. Large windows fill the unit with natural light, while the generous balcony offers beautiful, unobstructed views. Move-in ready and thoughtfully designed, this suite is perfect for anyone looking for comfort and convenience. Enjoy fantastic hotel-style amenities and an incredibly convenient location with TTC right at your doorstep, quick access to the DVP and a nearby plaza offering grocery shopping, coffee shops, restaurants and everyday essentials. Everything you need is just minutes away!

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,826/mo
Mortgage $1,811
Monthly Loss $2,349
Principal$477
Interest$1,335
Property Tax$212
Condo Fees$603
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.3%25
10-Year IRR
9.4%
Returns Index
13.5/ 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
$27,348/yr
NOI
$12,434/yr
Net Cash Flow
-$775/mo
Cash Margin
-34.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.5/ 100

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

Comparables

Properties near 181 Wynford Drive 604

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.