1100 Sheppard Avenue W 626, Toronto W05

$652,900
1100 Sheppard Avenue W 626

$652,900

New
25d
Condo ApartmentApartment

1100 Sheppard Avenue W 626, Toronto W05

Total Monthly Obligation $3,933

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
800-899
DOM
25d
Score
18
Yield
5.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Condo Apartment
MLS® Number-W13833608
Beds-3
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$3,575.66 (2026)
Maintenance-$801/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-GREENFIELD REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-York University Heights
Title-Residential Condo & Other

No agent assigned

What a stunning unit! This spacious 3-bedroom, 2-bathroom residence offers a bright and beautifully designed living and dining area, complemented by a gorgeous modern kitchen. Enjoy two incredible outdoor spaces-a large south-facing terrace with views of the CN Tower, plus a second balcony off the kitchen, perfect for your morning coffee. With sweeping south and west exposures, the condo is filled with natural light throughout the day and offers beautiful sunset views in the evening. Live in a luxurious building with fantastic amenities, including an impressive rooftop entertainment terrace connected to a beautiful party room, a stylish fitness centre with a rock-climbing wall, dog grooming stations, an elegant lobby, meeting rooms, visitor parking, and so much more! The location is unbeatable-right at Sheppard West Subway Station and just minutes from Highway 401, Yorkdale Shopping Centre, grocery stores, coffee shops, restaurants, and everyday conveniences.Don't miss this incredible opportunity to own a beautiful 3-bedroom home in a luxury residence offering exceptional amenities, incredible views, and outstanding connectivity!

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

Closing Costs

Mortgage Amount
$522,320
Land Transfer Taxes$9,533
Legal Fees (Est.)
$
Total cash required for closing$141,613

Total Monthly Obligation

$3,933/mo
Mortgage $2,634
Monthly Loss $3,240
Principal$693
Interest$1,941
Property Tax$298
Condo Fees$801
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.3%25
10-Year IRR
9.4%
Returns Index
13.5/ 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
$37,500/yr
NOI
$18,162/yr
Net Cash Flow
-$1,120/mo
Cash Margin
-35.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.2/ 100

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

Comparables

Properties near 1100 Sheppard Avenue W 626

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.