18 Pemberton Avenue 402, Toronto C14

$398,000
18 Pemberton Avenue 402

$398,000

New
8d
Condo ApartmentApartment

18 Pemberton Avenue 402, Toronto C14

Total Monthly Obligation $2,616

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
8d
Score
19
Yield
6.6%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-C14084270
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,081.28 (2026)
Maintenance-$637.5/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-GOLDENWAY REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Newtonbrook East
Title-Residential Condo & Other

No agent assigned

Welcome To Park Palace Ii Condos. High Demand Yonge/Finch Location. Fantastic 1 Bedroom Unit, Bright & Spacious Layout, Clean & Well-Maintained, Laminate Flooring Throughout. Updated Kitchen and Appliances. 24hr Concierge Security. Includes 1 Parking & 1 Locker. Direct Access to Finch Subway, Step To Bus, Restaurants, Parks, Shopping, Schools, Etc.

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

Closing Costs

Mortgage Amount
$318,400
Land Transfer Taxes$4,445
Legal Fees (Est.)
$
Total cash required for closing$85,545

Total Monthly Obligation

$2,616/mo
Mortgage $1,605
Monthly Loss $2,194
Principal$422
Interest$1,183
Property Tax$173
Condo Fees$638
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.6%27
10-Year IRR
9.8%
Returns Index
14.4/ 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
$26,088/yr
NOI
$11,348/yr
Net Cash Flow
-$660/mo
Cash Margin
-30.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
29.3/ 100

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

Comparables

Properties near 18 Pemberton Avenue 402

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.