66 Forest Manor Road 212, Toronto C15

$599,000
66 Forest Manor Road 212

$599,000

New
8d
Condo ApartmentApartment

66 Forest Manor Road 212, Toronto C15

Total Monthly Obligation $3,649

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
900-999
DOM
8d
Score
18
Yield
6.1%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-C14034778
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$3,061.59 (2026)
Maintenance-$777.39/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Henry Farm
Title-Residential Condo & Other

No agent assigned

2 Underground Parkings. Corner Bright Unit With Great View. Very Convenient Location In North York! 2 Bedroom & 2 Bathrooms. Floor To Ceiling Windows! Big Balcony. Open Concept Layout, Modern Design Kitchen. Steps To Don Mills Subway Station, Fairview Mall, Freshco, School, Library. Easy Access To Hwy 404, 401, And Dvp. Full Amenities: Indoor Pool And Hot Tub, 24 Hours Security, Gym, Sauna, Yoga Room, Bbq Area, Party Room, Guest Rooms.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,649/mo
Mortgage $2,416
Monthly Loss $3,013
Principal$636
Interest$1,780
Property Tax$255
Condo Fees$777
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.0%29
10-Year IRR
10.0%
Returns Index
15.6/ 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
$36,288/yr
NOI
$17,869/yr
Net Cash Flow
-$927/mo
Cash Margin
-30.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.8/ 100

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

Comparables

Properties near 66 Forest Manor Road 212

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.