22-25 Gosford Boulevard N 22, Toronto W05

$649,900
22-25 Gosford Boulevard N 22

$649,900

New
20d
Condo Townhouse2-Storey

22-25 Gosford Boulevard N 22, Toronto W05

Total Monthly Obligation $3,287

HausQ Valuation Report
Bed+Den
4+1
Baths
2
Park
1
Sqft
1200-1399
DOM
20d
Score
25
Yield
6.2%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.4%
10Y IRR
16.1%
Property Type-Condo Townhouse
MLS® Number-W13860098
Bed+Den-4+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$1,945.58 (2025)
Maintenance-$303/mo
Locker-None
Parking-1 - Surface
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-P2 REALTY INC.
Cooling-None, Other
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Flexible
Neighbourhood-Black Creek
Title-Residential Condo & Other

No agent assigned

Step into this modern, well maintained and MOVE-IN READY townhouse. Perfect for families or investors looking for extra rental income. Ideally situated close to schools, parks, shopping malls, LTR and transit stations. Walk through the luxurious and Modern Kitchen including Quartz Countertop, Modern Cabinets, Large Porcelain Backsplash, Dishwasher, Samsung Smart Stainless Steel Appliances & Two Spacious Pantries for Storage. The main floor features a bright open-concept layout with new White Oak Harwood flooring that elevates the space. Upstairs you will find three generously sized Bedrooms with hardwood floors, each filled with natural light. The bathroom includes an updated standing/waterfall shower for a Spa like experience! The basement is partially finished and the laundry room offers additional storage space and convenience. The Bedroom in the basement has laminate flooring and is very spacious! Relax and enjoy the Large and private backyard in the city while taking advantage of the low maintenance fee. Book your showing today and picture your future here!

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,287/mo
Mortgage $2,622
Monthly Loss $2,597
Principal$690
Interest$1,932
Property Tax$162
Condo Fees$303
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.2%5
5-Year IRR
13.9%64
10-Year IRR
13.7%
Returns Index
33.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$40,464/yr
NOI
$28,436/yr
Net Cash Flow
-$252/mo
Cash Margin
-7.5%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
28.7/ 100

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

Comparables

Properties near 22-25 Gosford Boulevard N 22

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.