5 Shady Golfway 105, Toronto C11

$480,000
5 Shady Golfway 105

$480,000

New
3d
Condo ApartmentApartment

5 Shady Golfway 105, Toronto C11

Total Monthly Obligation $3,097

HausQ Valuation Report
Bed+Den
3+1
Baths
1
Park
1
Sqft
900-999
DOM
3d
Score
19
Yield
6.6%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.5%
Property Type-Condo Apartment
MLS® Number-C14098538
Bed+Den-3+1
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,047.5 (2025)
Maintenance-$790.31/mo
Locker-Exclusive
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-60
Neighbourhood-Flemingdon Park
Title-Residential Condo & Other

No agent assigned

Stunning, Sun-Filled & Spacious Condo in a Great Location - Perfect for First-Time Buyers! This charming and well-maintained 2+1-bedroom condo features a bright, open-concept layout, a fully renovated kitchen with quartz countertops and backsplash, freshly painted interiors, and partially updated flooring. Move-in ready, this exceptional unit also boasts a rare private backyard with direct access, perfect for outdoor living and relaxation. The generously sized bedrooms offer ample closet space. The unit includes one parking space and a locker, along with access to fantastic amenities, including a gym, indoor pool, sauna, party room, social room, and 24-hour security. Enjoy an unbeatable location within walking distance of the community centre and golf course, just 10 minutes from downtown, 3 minutes from the DVP, and 7 minutes from Highway 401. TTC transit is conveniently located right at your doorstep! A perfect blend of comfort, convenience, and value-an ideal opportunity for first-time buyers, investors, or growing families. Don't miss out!

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

Closing Costs

Mortgage Amount
$384,000
Land Transfer Taxes$6,075
Legal Fees (Est.)
$
Total cash required for closing$103,575

Total Monthly Obligation

$3,097/mo
Mortgage $1,936
Monthly Loss $2,588
Principal$510
Interest$1,427
Property Tax$171
Condo Fees$790
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.3%31
10-Year IRR
10.2%
Returns Index
16.4/ 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
$31,680/yr
NOI
$14,581/yr
Net Cash Flow
-$721/mo
Cash Margin
-27.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
25.9/ 100

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

Comparables

Properties near 5 Shady Golfway 105

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.