28 Rosebank Drive 610, Toronto E11

$709,000
28 Rosebank Drive 610

$709,000

Price Change
25d
Condo Townhouse3-Storey

28 Rosebank Drive 610, Toronto E11

Total Monthly Obligation $3,745

Bed+Den
5+1
Baths
3
Park
2
Sqft
1400-1599
DOM
25d
Score
19
Yield
5.3%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.5%
Property Type-Condo Townhouse
MLS® Number-E13845542
Bed+Den-5+1
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 28, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$3,299.44 (2026)
Maintenance-$409.94/mo
Locker-Ensuite
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Immediate
Neighbourhood-Malvern
Title-Residential Condo & Other

No agent assigned

Rare 4 Bedroom Condo Townhouse in Scarborough offering exceptional space for growing families. This builder upgraded home features a bright SOUTH-Facing and Spacious layout with smooth ceilings on the main floor, 2.5 bathrooms. The finished lower level includes a versatile room with heating and cable/TP connection, perfect for a home OFFICE. Enjoy TWO underground parking spaces, LOW-maintenance living and move-in-ready comfort. Steps to TTC, schools, parks, shopping and Burrows Hall Community Centre, with quick access to Centennial College, Highway 401, GO Transit, subway connections and future rapid transit. A rare opportunity in one of Scarborough's most convenient family friendly communities.

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

Closing Costs

Mortgage Amount
$567,200
Land Transfer Taxes$10,655
Legal Fees (Est.)
$
Total cash required for closing$153,955

Total Monthly Obligation

$3,745/mo
Mortgage $2,860
Monthly Loss $2,992
Principal$753
Interest$2,107
Property Tax$275
Condo Fees$410
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.9%34
10-Year IRR
10.5%
Returns Index
18.3/ 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
$37,440/yr
NOI
$23,077/yr
Net Cash Flow
-$937/mo
Cash Margin
-30.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
22.9/ 100

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

Comparables

Properties near 28 Rosebank Drive 610

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.