455 Rosewell Avenue 205, Toronto C04

$499,900
455 Rosewell Avenue 205

$499,900

New
8d
Condo Apartment1 Storey/Apt

455 Rosewell Avenue 205, Toronto C04

Total Monthly Obligation $3,228

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
8d
Score
21
Yield
7.1%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Condo Apartment
MLS® Number-C14082090
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 15, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,984.84 (2026)
Maintenance-$762.82/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SUMMIT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Lawrence Park South
Title-Residential Condo & Other

No agent assigned

Bright And Inviting, 706 Square Foot, 1 Bedroom Condo, Attractively Priced Per Square Foot, In Desirable Lawrence Park. Steps Away From Havergal College, Lawrence Park CI, John Ross Robertson PS, Glenview PS, Chatsworth Ravine, TTC Transit, And Avenue Road Shops And Restaurants. Newly Painted, With An Open Concept Floor Plan And 9 Ft Ceilings. Kitchen Has Stainless Steel Appliances, Granite Counters, Backsplash, Under Counter Lights, Maple Cabinets, Breakfast Bar & Double Stainless Steel Sink.Generous Size Living & Dining Rooms With Walk Out To South Facing Balcony, Which Over Looks A Beautifully Landscaped Courtyard. The Primary Bedroom Has A Large Window And Loads Of Custom Closet Space With Organizers. There Are Extensive Amenities Which Includes 24-Hour Concierge, Gym, Billiards Room, Party Room, Library, Theatre And Guest Suites. A Wonderful Property ,That Anyone Would Be Proud To Call Home.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$3,228/mo
Mortgage $2,016
Monthly Loss $2,697
Principal$531
Interest$1,486
Property Tax$249
Condo Fees$763
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.8%41
10-Year IRR
11.5%
Returns Index
21.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$35,400/yr
NOI
$17,321/yr
Net Cash Flow
-$573/mo
Cash Margin
-19.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
26.0/ 100

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

Comparables

Properties near 455 Rosewell Avenue 205

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.