80 Grandravine Drive 703, Toronto W05

$384,999
80 Grandravine Drive 703

$384,999

New
22d
Condo ApartmentApartment

80 Grandravine Drive 703, Toronto W05

Total Monthly Obligation $2,593

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
22d
Score
31
Yield
9.2%
Cash on Cash
7.3%
Cap Rate
6.2%
5Y IRR
21.5%
10Y IRR
19.5%
Property Type-Condo Apartment
MLS® Number-W13847870
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,200 (2025)
Maintenance-$740.09/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Possession-TBA
Neighbourhood-York University Heights
Title-Residential Condo & Other

No agent assigned

Ideal for First-Time Buyers or Investors! Welcome to this beautifully renovated 2-bedroom condo featuring a bright and spacious open- concept layout, large windows, and convenient in-suite laundry. Enjoy impressive clear views from the 7th-floor private balcony, offering an abundance of natural light and an inviting living space. The unit is currently tenanted and situated in a well-maintained building within a vibrant and highly accessible community, making it an excellent opportunity for both homeowners and investors. Prime Location: Just steps to TTC bus stops and minutes from Finch West Subway Station, York University, Grandravine Community Recreation Centre, and Downsview Park. Conveniently close to Humber River Hospital, Highway 401, Highway 400, Allen Road, schools, shopping, restaurants, and everyday amenities. An excellent opportunity to own a renovated condo in a well-connected neighbourhood with convenient access to transit, major destinations, and a wide range of amenities.

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

Closing Costs

Mortgage Amount
$307,999
Land Transfer Taxes$4,250
Legal Fees (Est.)
$
Total cash required for closing$82,750

Total Monthly Obligation

$2,593/mo
Mortgage $1,553
Monthly Loss $2,184
Principal$409
Interest$1,144
Property Tax$100
Condo Fees$740
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.1%38
Cash-on-Cash
1.0%9
5-Year IRR
16.8%81
10-Year IRR
16.2%
Returns Index
43.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
31/ 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
$35,472/yr
NOI
$19,444/yr
Net Cash Flow
$67/mo
Cash Margin
2.3%7
Cash Flow Index
7.3/ 100
Risk Profile
Weight: 20%
DSCR
1.0430
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
37.1/ 100

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

Comparables

Properties near 80 Grandravine Drive 703

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.