125 Omni Drive 233, Toronto E09

$497,800
125 Omni Drive 233

$497,800

New
4d
Condo ApartmentApartment

125 Omni Drive 233, Toronto E09

Total Monthly Obligation $3,551

Bed+Den
3+1
Baths
2
Park
2
Sqft
900-999
DOM
4d
Score
16
Yield
5.9%
Cash on Cash
-10.4%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.3%
Property Type-Condo Apartment
MLS® Number-E14095010
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,324.95 (2026)
Maintenance-$1,149.3/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-HERITAGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Bendale
Title-Residential Condo & Other

No agent assigned

Welcome to The Luxurious Forest Mansion Built By Tridel*Located In The Heart of Scarborough*Walk to All Amenities-Scarborough Town Center Mall, Civic Centre, Restaurants, Library, TTC at Your Doorstep & Just Minutes To 401 & Schools*Prime & Demand Location*The "Elm" Model Offers Almost 1000 Sq Ft With 2 Bedrooms & Den/Office or 3rd Bedroom W/Mirrored Wall & French Doors, 2X4 Pce Full Bathrooms, 2 Owned Underground Parking Spots & 2 Owned Lockers*Convenient 2nd Floor Suite-Easy to Walk Down Stairs in Case Of An Emergency*An Open Balcony W/A Quiet & Private View of The Trees & Greenspace*Split Floor Plan W/Prime Bedroom & 4 Pce Ensuite on 1 side and the 2nd Bedroom on the Other Side W/An Additional Main 4 Pce Bathroom*Hardwood Flrs In Living/Dining Room & Den/Office or 3rd Bedrm, Pot Lights in Kitchen W/Breakfast Bar, Backsplash & Ceramic Flrs*Mirrored Walls & Closets, Crown Moulding In Foyer, Living & Dining Rm*Maintenance Fees Include All Utilities*It Doesn't Get Any Better Than This*A Must See*Fabulous Amenities-Gym/Fitness Center, Billiards Room, Games Room, Indoor Pool With Jacuzzi/Hot Tub, Sauna, Party Room With Full Kitchen, Library & Computer Room, BBQ Area, Theatre Room + Beautifully Maintained Grounds and Building*See Multi-Media, Walk-Through Video + Photo Gallery Attached

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

Closing Costs

Mortgage Amount
$398,240
Land Transfer Taxes$6,431
Legal Fees (Est.)
$
Total cash required for closing$107,491

Total Monthly Obligation

$3,551/mo
Mortgage $2,008
Monthly Loss $3,023
Principal$528
Interest$1,480
Property Tax$194
Condo Fees$1,149
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.2%0
5-Year IRR
4.2%9
10-Year IRR
6.5%
Returns Index
5.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$29,280/yr
NOI
$7,835/yr
Net Cash Flow
-$1,355/mo
Cash Margin
-55.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
21.7/ 100

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

Comparables

Properties near 125 Omni Drive 233

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.