28 Pemberton Avenue 1009, Toronto C14

$597,000
28 Pemberton Avenue 1009

$597,000

New
6d
Condo ApartmentApartment

28 Pemberton Avenue 1009, Toronto C14

Total Monthly Obligation $3,735

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
6d
Score
17
Yield
5.7%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-C14089848
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,677 (2025)
Maintenance-$904.27/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Newtonbrook East
Title-Residential Condo & Other

No agent assigned

Gorgeous, newly renovated 2-bedroom condo located just northeast of Yonge and Finch. It features a sunny, west-facing exposure, and the unit has undergone complete, high-end renovation throughout. Brand-new kitchen with granite countertops & backsplash, custom cabinets, a breakfast bar, and upgraded stainless steel appliances. Completely renovated modern bathroom featuring a modern walk-in shower. Upgraded finishes include: Premium vinyl plank flooring, 5-inch baseboards, and chic modern lighting throughout. Convenience: Includes a parking space and a storage locker, along with direct transit access to Finch station via P1. Building Amenities: Fully equipped gym, party room, and a recreation room.

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

Closing Costs

Mortgage Amount
$477,600
Land Transfer Taxes$8,415
Legal Fees (Est.)
$
Total cash required for closing$129,315

Total Monthly Obligation

$3,735/mo
Mortgage $2,408
Monthly Loss $3,102
Principal$634
Interest$1,774
Property Tax$223
Condo Fees$904
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.3%20
10-Year IRR
8.7%
Returns Index
11.0/ 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
$34,296/yr
NOI
$14,938/yr
Net Cash Flow
-$1,163/mo
Cash Margin
-40.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.6/ 100

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

Comparables

Properties near 28 Pemberton Avenue 1009

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.