28 Sommerset Way 1520, Toronto C14

$999,000
28 Sommerset Way 1520

$999,000

New
3d
Condo Townhouse3-Storey

28 Sommerset Way 1520, Toronto C14

Total Monthly Obligation $5,423

HausQ Valuation Report
Bed+Den
4+1
Baths
3
Park
1
Sqft
1400-1599
DOM
3d
Score
15
Yield
4.3%
Cash on Cash
-9.0%
Cap Rate
2.7%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Condo Townhouse
MLS® Number-C14100316
Bed+Den-4+1
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 20, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$4,741.98 (2026)
Maintenance-$798.45/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Move-In Ready 3-Bedroom Plus Den Townhouse In The Heart Of Willowdale East! Built By Tridel, Freshly Painted Throughout, And Zoned For Top-Ranked McKee Public School & Earl Haig Secondary School. 1,492 Sq Ft Across Three Levels: Open-Concept Main Floor, Three Spacious Bedrooms Plus A Versatile Solarium Upstairs. West Exposure Pulls Warm Afternoon Light Through Every Room. Home Faces The Central Courtyard: Quieter, Safer, More Private. Spa-Inspired With Full Marble Walls & Frameless Glass Shower in Main Bath. Architectural Matte Black Square-Profile Hardware Throughout. Three Brand-New One-Piece Toilets. All Faucets, Trims, Pulls, And Lighting Fixtures Replaced. Hardwood Flooring Across All Three Levels. Crisp White Kitchen With Stainless Steel Fridge, Stove, Range Hood, Dishwasher & Microwave, Plus Washer & Dryer. Granite Counters & Glass-Tile Backsplash. Mins To Finch Subway Station. Steps To Yonge Street Restaurants, 24-Hour Metro Grocery, North York Centre. Five Min Drive To Hwy 401. 24-Hour Gatehouse Security, Concierge, BBQs Allowed, Visitor Parking. Flexible Closing. Move In Condition!

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$5,423/mo
Mortgage $4,030
Monthly Loss $4,363
Principal$1,060
Interest$2,969
Property Tax$395
Condo Fees$798
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
6.0%14
10-Year IRR
7.5%
Returns Index
8.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$42,708/yr
NOI
$21,714/yr
Net Cash Flow
-$2,220/mo
Cash Margin
-62.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.5/ 100

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

Comparables

Properties near 28 Sommerset Way 1520

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.