125 Omni Drive 2232A, Toronto E09

$468,800
125 Omni Drive 2232A

$468,800

Price Change
21d
Condo ApartmentApartment

125 Omni Drive 2232A, Toronto E09

Total Monthly Obligation $3,103

HausQ Valuation Report
Bed+Den
3+1
Baths
1
Park
1
Sqft
700-799
DOM
21d
Score
20
Yield
7.1%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Condo Apartment
MLS® Number-E13854884
Bed+Den-3+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,564 (2025)
Maintenance-$798.3/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CONNECTION ELITE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immed/TBA
Neighbourhood-Bendale
Title-Residential Condo & Other

No agent assigned

All Elfs, Fridge, Stove, Washer, Dryer, Sakura Exhaust Hood, B/I Dishwasher (All Appliances are "As Is" Condition), All Existing Window Coverings And One Parking, Move-In Condition

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

Closing Costs

Mortgage Amount
$375,040
Land Transfer Taxes$5,851
Legal Fees (Est.)
$
Total cash required for closing$101,111

Total Monthly Obligation

$3,103/mo
Mortgage $1,891
Monthly Loss $2,605
Principal$498
Interest$1,393
Property Tax$214
Condo Fees$798
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.2%37
10-Year IRR
11.0%
Returns Index
19.5/ 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
$33,300/yr
NOI
$15,426/yr
Net Cash Flow
-$605/mo
Cash Margin
-21.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.4/ 100

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

Comparables

Properties near 125 Omni Drive 2232A

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.