100 Upper Madison Avenue 2405, Toronto C07

$688,000
100 Upper Madison Avenue 2405

$688,000

New
2d
Condo ApartmentApartment

100 Upper Madison Avenue 2405, Toronto C07

Total Monthly Obligation $4,035

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
2d
Score
18
Yield
5.5%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-C14100928
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,731.63 (2026)
Maintenance-$831.85/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Veneer
Possession-VACANT
Neighbourhood-Lansing-Westgate
Title-Residential Condo & Other

No agent assigned

***Welcome Home To 100 Upper Madison Avenue Suite #2405*** Discover This Rarely Available, Recently Updated 2 Bedroom Suite (Approx. 1000 Sq Ft) In One Of North York's Most Desirable And Well-Managed Buildings. Featuring Smart, Open-Concept Layout With Generous & Sunny Bedrooms. This Home Offers Exceptional Comfort And Flexibility In Addition To ***All-Inclusive-Maintenance-Fee***. The Large Living And Dining Area Is Perfect For Entertaining. The Primary Bedroom Includes 4-Piece Ensuite W/His & Hers Closets and Plenty Of Room For King-Size Bed. Step Out To Your Private Balcony And Enjoy Lovely Open Views. Located In The Vibrant Yonge & Sheppard Corridor With Unbeatable Walk Score. Direct Underground Access To TTC, Madison Centre Mall, Shops, Restaurants, And Entertainment - Everything You Need Is At Your Doorstep. Indulge In Premium Building Amenities Such As Outdoor Pool, Gym, Sauna, Party Room, 24-Hr Concierge And Security. One Underground Parking & Locker Close To Elevators Are All Yours. Carpet Free With New Floors & Paint Throughout (August 2026). Perfect For First Time Home Buyers, Investors or Anyone Seeking Space & Convenience In The Heart Of North York. This Is An Incredible Opportunity!

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

Closing Costs

Mortgage Amount
$550,400
Land Transfer Taxes$10,235
Legal Fees (Est.)
$
Total cash required for closing$149,335

Total Monthly Obligation

$4,035/mo
Mortgage $2,775
Monthly Loss $3,304
Principal$730
Interest$2,045
Property Tax$228
Condo Fees$832
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.2%24
10-Year IRR
9.3%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$38,016/yr
NOI
$19,101/yr
Net Cash Flow
-$1,183/mo
Cash Margin
-37.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.8/ 100

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

Comparables

Properties near 100 Upper Madison Avenue 2405

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.