2835 Islington Avenue 209, Toronto W05

$364,000
2835 Islington Avenue 209

$364,000

New
19d
Condo ApartmentApartment

2835 Islington Avenue 209, Toronto W05

Total Monthly Obligation $2,468

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
19d
Score
25
Yield
8.2%
Cash on Cash
2.7%
Cap Rate
5.2%
5Y IRR
17.7%
10Y IRR
16.3%
Property Type-Condo Apartment
MLS® Number-W13860160
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,128 (2026)
Maintenance-$706/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Other (Electric)
Brokerage-HOMELIFE SUPERSTARS REAL ESTATE LIMITED
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate/tba
Neighbourhood-Humber Summit
Title-Residential Condo & Other

No agent assigned

Spacious, bright 958 sqft upgraded 2 bdr unit in well maintained building, 1- 4pc & 1 2-pc washroom, no carpet, 2nd floor front/West facing unit with private open balcony. Upgraded kitchen, bathrooms and floors. Great location-Steps to Finch West LRT and buses. Mins to several highways and Pearson airport. Rowntree Mills Park across the street with walking/riding trails. Close to many amenities, shopping, Humber college and York university. Includes Ensuite laundry/locker and 1 parking. Brand new carpet in corridors.

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

Closing Costs

Mortgage Amount
$291,200
Land Transfer Taxes$3,935
Legal Fees (Est.)
$
Total cash required for closing$78,235

Total Monthly Obligation

$2,468/mo
Mortgage $1,468
Monthly Loss $2,082
Principal$386
Interest$1,082
Property Tax$94
Condo Fees$706
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
13.2%59
10-Year IRR
13.4%
Returns Index
30.4/ 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
$29,868/yr
NOI
$14,881/yr
Net Cash Flow
-$228/mo
Cash Margin
-9.2%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo66
Risk Index
33.7/ 100

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

Comparables

Properties near 2835 Islington Avenue 209

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.