65 Huntingdale Boulevard 103, Toronto E05

$675,000
65 Huntingdale Boulevard 103

$675,000

New
3d
Condo ApartmentApartment

65 Huntingdale Boulevard 103, Toronto E05

Total Monthly Obligation $4,163

Beds
3
Baths
2
Park
1
Sqft
1400-1599
DOM
3d
Score
16
Yield
5.5%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-E14097606
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,033.37 (2026)
Maintenance-$1,071.05/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-60/Days TBA
Neighbourhood-L'Amoreaux
Title-Residential Condo & Other

No agent assigned

Welcome To The Prestigious Royal Crest Towers! This Beautifully Renovated Corner Suite Offers Approximately 1,490 Sq. Ft. Of Spacious Living Space And Has Been Thoughtfully Transformed From A 2 Bedroom + Den Into A 3 Bedroom Residence, Offering Exceptional Space And Functionality. Thousands Of Dollars Spent On Extensive Renovations And Upgrades Throughout, Creating A Beautifully Finished, Move In Ready Residence With Exceptional Quality And Workmanship. The Stunning Brand New Modern Kitchen Is A True Highlight, Showcasing Beautiful Quartz Countertops And Quartz Backsplash, A Striking Waterfall Centre Island, Sleek Modern Cabinetry, And Quality Stainless Steel Appliances. Additional Upgrades Include Brand New Hardwood Flooring Throughout, Pot Lights Throughout, And Two Beautifully Renovated Modern Bathrooms, All Finished With Exceptional Attention To Detail. The Generously Sized Primary Suite Features A Large Walk In Closet, While The Two Additional Bedrooms Are Also Exceptionally Spacious, Offering Impressive Proportions Rarely Found In Condo Living. Enjoy A Private Balcony, In Suite Laundry, And A Large In Suite Storage Room. Conveniently Located On The First Floor For Easy Access In And Out Of The Building. Enjoy The Ease Of Resort Style Condo Living, With Maintenance Fees Covering ALL Utilities, Cable And Internet! Residents Enjoy Exceptional Amenities Including An Indoor Pool, Fitness Centre, Sauna, Tennis Courts, Party/Games Room, Visitor Parking, And Beautifully Maintained Grounds. Perfectly Located Just Moments From Shopping, Transit, Parks, Recreation And Schools, This Extensively Renovated Suite Offers An Exceptional Combination Of Space, Quality, Convenience And Value And Must Be Seen! Low Maintenance Fees Cover All Utilities, Cable And Internet.

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

Closing Costs

Mortgage Amount
$540,000
Land Transfer Taxes$9,975
Legal Fees (Est.)
$
Total cash required for closing$146,475

Total Monthly Obligation

$4,163/mo
Mortgage $2,723
Monthly Loss $3,447
Principal$716
Interest$2,006
Property Tax$169
Condo Fees$1,071
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.9%18
10-Year IRR
8.3%
Returns Index
10.1/ 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
$37,080/yr
NOI
$16,086/yr
Net Cash Flow
-$1,382/mo
Cash Margin
-44.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.8/ 100

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

Comparables

Properties near 65 Huntingdale Boulevard 103

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.