4725 Sheppard Avenue E 1406, Toronto E07

$535,000
4725 Sheppard Avenue E 1406

$535,000

New
19d
Condo ApartmentApartment

4725 Sheppard Avenue E 1406, Toronto E07

Total Monthly Obligation $3,341

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1600-1799
DOM
19d
Score
22
Yield
7.3%
Cash on Cash
0.9%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.2%
Property Type-Condo Apartment
MLS® Number-E13860286
Beds-2
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,933.62 (2026)
Maintenance-$822.04/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Agincourt South-Malvern West
Title-Residential Condo & Other

No agent assigned

Almost,1600 sq.ft. living space in the building conveniently located near TTC, Subway under Construction, and Scarborough Town Center. 2 Split bedrooms and 2 Bathrooms ,layout. Eat in kitchen with large window, granite counter and breakfast area. Ensuite laundry, HWT . 24 hrs. concierge, indoor-outdoor pool, Tennis court,, Gym, Sauna , Party and meeting room. Lots of visitor's Parking.

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

Closing Costs

Mortgage Amount
$428,000
Land Transfer Taxes$7,175
Legal Fees (Est.)
$
Total cash required for closing$115,675

Total Monthly Obligation

$3,341/mo
Mortgage $2,158
Monthly Loss $2,773
Principal$568
Interest$1,590
Property Tax$161
Condo Fees$822
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.5%54
10-Year IRR
12.8%
Returns Index
28.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$39,168/yr
NOI
$21,053/yr
Net Cash Flow
-$404/mo
Cash Margin
-12.4%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
26.7/ 100

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

Comparables

Properties near 4725 Sheppard Avenue E 1406

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.