160 Canon Jackson Drive 401, Toronto W04

$399,000
160 Canon Jackson Drive 401

$399,000

New
21d
Condo ApartmentMulti-Level

160 Canon Jackson Drive 401, Toronto W04

Total Monthly Obligation $2,354

Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
21d
Score
21
Yield
6.0%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Condo Apartment
MLS® Number-W13857624
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 2, 2026
Style-Multi-Level
Building Type-Condo Apartment
Taxes-$1,711.11 (2026)
Maintenance-$402.06/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX MILLENNIUM REAL ESTATE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Front
Possession-90+ DAYS
Neighbourhood-Beechborough-Greenbrook
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 401 Your Modern, Move-In Ready Oasis! Step into this beautifully designed. Daniels Keelesdale Phase 1 condo and instantly feel at home. Only 4 years new and freshly painted, this stylish urban space is perfect for first-time buyers looking for comfort, convenience, and a touch of luxury. Bright Bedroom + Upgraded Den Enjoy a spacious bedroom and a versatile den with sleek sliding doors perfect for a kids' room, home office, or guest space.? Stunning Living Space An open-concept layout, elegant wall panels, and wide-plank laminate floors create a warm, modern vibe. Step onto your private balcony and take in mesmerizing views of the vibrant Keelesdale community the perfect spot for morning coffee or evening relaxation.? Fresh, Modern Upgrades The washroom features brand-new tiles for a clean, contemporary finish. Plus, ensuite laundry makes everyday living effortless.? Location That Checks Every Box Situated near Keele St. & Eglinton Ave., you're just a 6-minute walk to the upcoming Eglinton LRT, with quick access to Hwy 401/400, Walmart, shops, parks, trails, and more. Everything you need is truly at your doorstep. ? Amazing Condo Amenities Enjoy a dedicated two-storey amenity building with: Fitness Centre Party Room Co-Working Space BBQ Area Pet Wash Station Gardening Plots? Bonus Features Middle-floor unit with beautiful community views Spacious locker included Stainless steel kitchen appliances Stackable washer & dryer Den fits a single bed comfortably ideal for kids.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,354/mo
Mortgage $1,609
Monthly Loss $1,931
Principal$424
Interest$1,186
Property Tax$143
Condo Fees$402
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.6%33
10-Year IRR
10.4%
Returns Index
17.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$23,964/yr
NOI
$12,632/yr
Net Cash Flow
-$557/mo
Cash Margin
-27.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo70
Risk Index
32.3/ 100

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

Comparables

Properties near 160 Canon Jackson Drive 401

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.