203 Lotherton Pathway 82, Toronto W04

$580,000
203 Lotherton Pathway 82

$580,000

New
24d
Condo Townhouse3-Storey

203 Lotherton Pathway 82, Toronto W04

Total Monthly Obligation $3,733

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1000-1199
DOM
24d
Score
16
Yield
5.5%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Condo Townhouse
MLS® Number-W13840280
Beds-4
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 29, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$2,255.9 (2026)
Maintenance-$1,005.24/mo
Locker-None
Parking-2 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Aluminum Siding
Possession-Flexible
Neighbourhood-Yorkdale-Glen Park
Title-Residential Condo & Other

No agent assigned

Rarely Offered 4+1 Bedroom Condo Townhouse With Exceptional Space And Income Potential! Maintenance Fee Includes All Utilities, Including Hydro, Offering Excellent Value And Convenience. Featuring 2 Full Kitchens, This Versatile Layout Provides Great Potential For An In-Law Suite, Extended Family Living, Or Additional Rental Income. Widened Driveway Accommodates Up To 3 Vehicles. Newly Installed Wood Flooring On The Second Level, Generously Sized Bedrooms, New A/C, New Washer & Dryer, And An Updated Main Electrical Breaker Panel. Fantastic Location Just Steps To TTC/Transit And Minutes To Hwy 401, Grocery Stores, Banks, Yorkdale Mall, Schools, Shopping, And More. An Excellent Starter Home With Additional Living Space To Help Offset Mortgage Costs, Or A Great Opportunity For Investors Seeking Strong Rental Potential. Spacious, Functional, And Full Of Possibilities-A Must See!

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

Closing Costs

Mortgage Amount
$464,000
Land Transfer Taxes$8,075
Legal Fees (Est.)
$
Total cash required for closing$125,575

Total Monthly Obligation

$3,733/mo
Mortgage $2,340
Monthly Loss $3,117
Principal$616
Interest$1,724
Property Tax$188
Condo Fees$1,005
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.8%14
10-Year IRR
7.6%
Returns Index
8.0/ 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
$31,944/yr
NOI
$12,031/yr
Net Cash Flow
-$1,337/mo
Cash Margin
-50.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.2/ 100

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

Comparables

Properties near 203 Lotherton Pathway 82

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.