7 Mabelle Avenue 3009, Toronto W08

$610,000
7 Mabelle Avenue 3009

$610,000

New
22d
Condo ApartmentApartment

7 Mabelle Avenue 3009, Toronto W08

Total Monthly Obligation $3,547

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
0
Sqft
800-899
DOM
22d
Score
18
Yield
5.6%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-W13849042
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,446 (2025)
Maintenance-$599.6/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CITYVIEW REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Motivated Seller! Welcome to Islington Terrace by TRIDEL a Luxury Building At Bloor And Islington!! Steps Away From Islington Station!! Modern 2 Bedroom + Den. Approx 809 S.F. Features Laminate Flooring Throughout. Open Concept Living/Dining Walk Out To Large Balcony W/ Toronto Skyline And Water Views. Conveniently Located In The Heart Of Islington City Centre. Close To Qew And Hwy 427. A Short Walk To Islington Village's Charming Shops! Amenities include: indoor pool, whirlpool, sauna and steam room, gym, yoga and spin studios, indoor basketball court, theatre room, games lounge, children's play zone, and stylish party suites. Outdoors, enjoy the rooftop terrace, BBQ and dining areas, sun deck, lounge spaces, and children's splash pool.

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

Closing Costs

Mortgage Amount
$488,000
Land Transfer Taxes$8,675
Legal Fees (Est.)
$
Total cash required for closing$132,175

Total Monthly Obligation

$3,547/mo
Mortgage $2,461
Monthly Loss $2,900
Principal$647
Interest$1,813
Property Tax$287
Condo Fees$600
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.6%26
10-Year IRR
9.6%
Returns Index
14.3/ 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
$33,972/yr
NOI
$17,534/yr
Net Cash Flow
-$999/mo
Cash Margin
-35.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.1/ 100

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

Comparables

Properties near 7 Mabelle Avenue 3009

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.