5 Valhalla Inn Road 3008, Toronto W08

$499,900
5 Valhalla Inn Road 3008

$499,900

New
22d
Condo ApartmentApartment

5 Valhalla Inn Road 3008, Toronto W08

Total Monthly Obligation $3,050

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
22d
Score
18
Yield
5.6%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-W13848080
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,149 (2025)
Maintenance-$654.82/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE EAGLE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Welcome To 5 Valhalla Inn Rd, Suite 3008 * Soak Up The Natural Light In This Sun-Filled Corner Unit With Floor To Ceiling Windows And Expansive City Views * Bright And Spacious 1 Bedroom Plus Den, 1 Bathroom Layout With Premium Upgrades Completed Throughout * Functional Open Concept Living With A Walkout To A Private Balcony * Kitchen Features Stainless Steel Appliances, Mosaic Tile Backsplash, Ample Cabinetry And A Generous Centre Island With Breakfast Bar Seating * Stylish Light Fixtures And Glossy Tile Flooring Throughout The Main Living Area * Bright Bedroom With Large Windows * Separate Den Ideal For A Home Office Or Additional Living Space * Convenient Ensuite Laundry * Includes One Underground Parking Space * Building Amenities Include An Indoor Pool, Hot Tub, Sauna, Fitness Centre, Yoga Studio, Rooftop Terrace, Party Room, Theatre Room, Guest Suites And 24 Hour Concierge * Close To Shopping, Dining And Sherway Gardens * Easy Access To Hwy 427, The Gardiner And QEW, With TTC Connections To Kipling Station.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$3,050/mo
Mortgage $2,016
Monthly Loss $2,520
Principal$531
Interest$1,486
Property Tax$179
Condo Fees$655
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.5%21
10-Year IRR
8.8%
Returns Index
11.6/ 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
$28,056/yr
NOI
$12,844/yr
Net Cash Flow
-$946/mo
Cash Margin
-40.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
25.6/ 100

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

Comparables

Properties near 5 Valhalla Inn Road 3008

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.