50 Ann O'Reilly Road 2102, Toronto C15

$538,000
50 Ann O'Reilly Road 2102

$538,000

New
9d
Condo ApartmentApartment

50 Ann O'Reilly Road 2102, Toronto C15

Total Monthly Obligation $3,344

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
600-699
DOM
9d
Score
17
Yield
5.4%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C14034098
Beds-2
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,533.73 (2026)
Maintenance-$762.9/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-VERTICAL MARKETING REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

Luxurious Condo Built By Tridel. Stunning Corner 2-Bedroom W/ Unobstructed 180-Degree Panoramic City View. Functional Layout, No Wasted Space. 9' Ceiling Height, Tons Of Natural Light! The Open-concept Kitchen offers a Modern Design with Plenty of Storage and Counter Space, Easy & Fast Access To Hwy 401/404, Don Mills Subway Station, Fairview Mall, Schools, Parks & More! I

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

Closing Costs

Mortgage Amount
$430,400
Land Transfer Taxes$7,235
Legal Fees (Est.)
$
Total cash required for closing$116,335

Total Monthly Obligation

$3,344/mo
Mortgage $2,170
Monthly Loss $2,773
Principal$571
Interest$1,599
Property Tax$211
Condo Fees$763
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.3%15
10-Year IRR
7.9%
Returns Index
8.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$28,920/yr
NOI
$11,939/yr
Net Cash Flow
-$1,175/mo
Cash Margin
-48.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.3/ 100

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

Comparables

Properties near 50 Ann O'Reilly Road 2102

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.