75 Emmett Avenue 907, Toronto W04

$629,999
75 Emmett Avenue 907

$629,999

New
18d
Condo ApartmentApartment

75 Emmett Avenue 907, Toronto W04

Total Monthly Obligation $3,990

Bed+Den
4+1
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
18
Yield
6.4%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-W13862862
Bed+Den-4+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,964.32 (2026)
Maintenance-$1,085/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stucco (Plaster)
Possession-Flexible
Neighbourhood-Mount Dennis
Title-Residential Condo & Other

No agent assigned

Sun-filled corner suite with 3 bedrooms plus a large den, offering room to grow or work from home. Thoughtfully upgraded by the current owner, with a renovated kitchen, updated bathrooms, new flooring, and refreshed lighting throughout. Meticulously maintained and move-in ready. Enjoy your own laundry room, underground parking, and a locker. Maintenance fees include Internet, water, and cable TV. Building amenities include an indoor pool, sauna, gym, party room, and tennis court, and the building is undergoing gradual improvements. Close to Golf Course, Transit, parks, schools, and major highways.

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

Closing Costs

Mortgage Amount
$503,999
Land Transfer Taxes$9,075
Legal Fees (Est.)
$
Total cash required for closing$136,575

Total Monthly Obligation

$3,990/mo
Mortgage $2,541
Monthly Loss $3,321
Principal$669
Interest$1,873
Property Tax$164
Condo Fees$1,085
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.4%1
5-Year IRR
9.2%30
10-Year IRR
10.2%
Returns Index
16.2/ 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
$40,512/yr
NOI
$19,076/yr
Net Cash Flow
-$952/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.4/ 100

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

Comparables

Properties near 75 Emmett Avenue 907

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.