28 Rosebank Drive 503, Toronto E11

$685,000
28 Rosebank Drive 503

$685,000

New
25d
Condo Townhouse3-Storey

28 Rosebank Drive 503, Toronto E11

Total Monthly Obligation $3,588

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1400-1599
DOM
25d
Score
20
Yield
5.5%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Condo Townhouse
MLS® Number-E13836648
Beds-3
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 28, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$3,190 (2026)
Maintenance-$358.68/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-THE AGENCY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Brick
Possession-TBD
Neighbourhood-Malvern
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully maintained 3-bedroom, 3-bathroom townhouse offering the perfect blend of space, comfort, and convenience. Thoughtfully updated with modern flooring, fresh paint, and new blinds throughout, this move-in-ready home features a bright, functional layout designed for everyday living. The spacious primary suite serves as a private retreat with a 5-piece ensuite, while the convenience of second-floor laundry adds to the home's practicality. Enjoy two parking spaces right at your doorstep and plenty of additional visitor parking. Ideally located just steps from the TTC, library, parks, schools, shopping, and only minutes to Highway 401, this home offers exceptional convenience for commuters and families alike. The maintenance fees also include cable TV and internet, adding even greater value. Whether you're a first-time buyer, growing family, or investor, this is an outstanding opportunity to own aspacious, turn key home in a great neighbourhood.

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

Closing Costs

Mortgage Amount
$548,000
Land Transfer Taxes$10,175
Legal Fees (Est.)
$
Total cash required for closing$148,675

Total Monthly Obligation

$3,588/mo
Mortgage $2,763
Monthly Loss $2,861
Principal$727
Interest$2,036
Property Tax$266
Condo Fees$359
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$37,548/yr
NOI
$23,899/yr
Net Cash Flow
-$772/mo
Cash Margin
-24.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
24.1/ 100

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

Comparables

Properties near 28 Rosebank Drive 503

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.