55 Bamburgh Circle 1209, Toronto E05

$568,000
55 Bamburgh Circle 1209

$568,000

New
11d
Condo ApartmentApartment

55 Bamburgh Circle 1209, Toronto E05

Total Monthly Obligation $3,680

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1200-1399
DOM
11d
Score
18
Yield
6.4%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-E14034580
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 12, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$3,011 (2026)
Maintenance-$937.88/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-MASTER`S TRUST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Or flexible
Neighbourhood-Steeles
Title-Residential Condo & Other

No agent assigned

Over $250K Spent On Top-To-Bottom Luxury Upgrades! Extremely Rare & Exceptionally Spacious 3+1 Bdrm, 3 Bath Unit At Highly Desirable 55 Bamburgh Circle. Completely Redesigned & Reconfigured Floor Plan Featuring An Extended Modern Open-Concept Kitchen Integrated Into The Grand Living & Dining Space - Perfect For Family Living & Entertaining! Generous 1,200 - 1,399 Sqft Layout With A Versatile Den Easily Used As A 4th Bedroom Or Home Office. Features 2 Owned Underground Parking Spots & 1 Owned Locker! All-Inclusive Maintenance Fees Cover Heat, Water, Central A/C, Parking & Common Elements. Resort-Style Building Amenities (Managed By Del): 24/7 Gatehouse Security, Indoor/Outdoor Pools, Gym, Tennis Court & Visitor Parking. Prime Warden/Steeles Location - Steps To TTC, Shopping Plazas, Supermarkets, Parks & Top-Rated Schools. Move-In Ready Perfection!

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

Closing Costs

Mortgage Amount
$454,400
Land Transfer Taxes$7,835
Legal Fees (Est.)
$
Total cash required for closing$122,935

Total Monthly Obligation

$3,680/mo
Mortgage $2,291
Monthly Loss $3,077
Principal$603
Interest$1,688
Property Tax$251
Condo Fees$938
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.5%26
10-Year IRR
9.6%
Returns Index
14.1/ 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
$36,300/yr
NOI
$16,004/yr
Net Cash Flow
-$957/mo
Cash Margin
-31.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.3/ 100

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

Comparables

Properties near 55 Bamburgh Circle 1209

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.