2 Eva Road Ph28, Toronto W08

$549,100
2 Eva Road Ph28

$549,100

New
23d
Condo ApartmentApartment

2 Eva Road Ph28, Toronto W08

Total Monthly Obligation $3,264

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
23d
Score
18
Yield
5.7%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-W13852726
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,409.36 (2026)
Maintenance-$648/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-LESSCOM REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Stucco (Plaster)
Possession-TENANT
Neighbourhood-Etobicoke West Mall
Title-Residential Condo & Other

No agent assigned

*****Penthouse Unit***** In West Village Luxury Condominium Developed By Tridel. 2 Bedrooms & 2 Full Bathrooms With Pleasant Lake View, South View & Toronto Down Town View From Balcony. Nice Laminate Floors In Unit. Kitchen With Granite Counter Tops, Back Splash, Microwave, B/I Dishwasher, Stainless Steel Appliances. Ensuite Laundry. Beautiful Lobby, Gym, Indoor Pool, Theatre Room,Party Room With Kitchen And Bar, Rooftop Patio With Bbq, Guest Suites. Currently Rented for $2500.00 per month including Utilities. Tenant can Stay. Close To Airport, Toronto Down Town, Mall, Park, Major Highways, Transit.

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

Closing Costs

Mortgage Amount
$439,280
Land Transfer Taxes$7,457
Legal Fees (Est.)
$
Total cash required for closing$118,777

Total Monthly Obligation

$3,264/mo
Mortgage $2,215
Monthly Loss $2,681
Principal$583
Interest$1,632
Property Tax$201
Condo Fees$648
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.5%26
10-Year IRR
9.6%
Returns Index
14.2/ 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
$31,404/yr
NOI
$15,678/yr
Net Cash Flow
-$908/mo
Cash Margin
-34.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.6/ 100

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

Comparables

Properties near 2 Eva Road Ph28

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.