35 Brian Peck Crescent 805, Toronto C11

$659,000
35 Brian Peck Crescent 805

$659,000

New
3d
Condo ApartmentApartment

35 Brian Peck Crescent 805, Toronto C11

Total Monthly Obligation $3,858

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
3d
Score
17
Yield
5.1%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-C14097040
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,314.78 (2026)
Maintenance-$723.4/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30 Days / TBA
Neighbourhood-Thorncliffe Park
Title-Residential Condo & Other

No agent assigned

FRESHLY PAINTED AND UPDATE 890 SQ ft 2 Bedroom + Den UNIT WITH NEW WOOD FLOORING AND NEWSTAINLESS STEEL APPLIANCES. Award Winning Condo Located At The Cusp Of Leaside. Unobstructed Sweeping North View Of Ravine And Park. Laminated Flooring Throughout, Bright Spacious Unit, 9Ft Ceiling With Huge Balcony. Open Concept Kitchen With Stainless Steel Appliances And Granite Topped Centre Island. 1 OWNED PARKING SPOT. Superb Building Amenities. EGLINTON LRT AT DOOR STEPS

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

Closing Costs

Mortgage Amount
$527,200
Land Transfer Taxes$9,655
Legal Fees (Est.)
$
Total cash required for closing$142,955

Total Monthly Obligation

$3,858/mo
Mortgage $2,658
Monthly Loss $3,158
Principal$700
Interest$1,959
Property Tax$276
Condo Fees$723
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.9%18
10-Year IRR
8.3%
Returns Index
10.1/ 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
$33,600/yr
NOI
$15,844/yr
Net Cash Flow
-$1,338/mo
Cash Margin
-47.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.0/ 100

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

Comparables

Properties near 35 Brian Peck Crescent 805

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.