4727 Sheppard Avenue E 816, Toronto E07

$539,000
4727 Sheppard Avenue E 816

$539,000

New
3d
Condo ApartmentApartment

4727 Sheppard Avenue E 816, Toronto E07

Total Monthly Obligation $3,539

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
3d
Score
17
Yield
6.0%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-E14096592
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,041.04 (2026)
Maintenance-$994.59/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete Poured
Possession-Open to earlier closing
Neighbourhood-Agincourt South-Malvern West
Title-Residential Condo & Other

No agent assigned

Almost 1400 sq/ft of condo living just steps away from the 401. Bright, open and freshly painted, this unit is perfect for down sizers, larger families and condo owners seeking space and maintenance free living. Gorgeous unobstructed views with a large, open balcony and a den that makes the perfect work space, office, or small kids room. Primary bedroom is extra large to accommodate large bedroom sets and also comes with a massive walk in closet. Unit has two bathrooms, both with renovated showers. The suite also has a full size laundry room to accommodate your storage needs. Building includes; Party Room, Tennis court, 24 hour concierge, Indoor and Outdoor Pools, Exercise Room, Sauna and more. Close to Scarborough Town Centre and Transit! A Must see.

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

Closing Costs

Mortgage Amount
$431,200
Land Transfer Taxes$7,255
Legal Fees (Est.)
$
Total cash required for closing$116,555

Total Monthly Obligation

$3,539/mo
Mortgage $2,174
Monthly Loss $2,967
Principal$572
Interest$1,602
Property Tax$170
Condo Fees$995
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.7%17
10-Year IRR
8.3%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$32,112/yr
NOI
$12,525/yr
Net Cash Flow
-$1,130/mo
Cash Margin
-42.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.4/ 100

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

Comparables

Properties near 4727 Sheppard Avenue E 816

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.