30 Samuel Wood Way 602, Toronto W08

$519,900
30 Samuel Wood Way 602

$519,900

New
16d
Condo ApartmentApartment

30 Samuel Wood Way 602, Toronto W08

Total Monthly Obligation $3,389

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
16d
Score
19
Yield
6.5%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-W13870316
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,782.58 (2025)
Maintenance-$860.22/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE ASSOCIATES
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Spacious Corner 2-Bedroom, 2-Bathroom In The Award-Winning Kip District 2 Condos, Featuring A Desirable Layout In The Building! This Bright, Carpet-Free Suite Offers Approximately 865 Sq. Ft. Of Thoughtfully Designed Living Space, Floor-To-Ceiling Windows, And Expansive Views With Lots Of Natural Light. The Open-Concept Living And Dining Area Features Sleek Laminate Flooring And Walks Out To A Large Private Balcony-Perfect For Relaxing Or Entertaining. The Contemporary Kitchen Is Finished With Quartz Countertops And A Matching Backsplash, Flat-Panel Cabinetry, Undermount Sink, Under-Cabinet Lighting, And Stainless Steel Appliances. Both Bedrooms Are Well-Proportioned, With The Primary Bedroom Offering Excellent Closet Space And A 4PC Ensuite Bath And A Walk-Out To The Balcony From The Second Bedroom. Enjoy The Added Convenience Of Two Full Bathrooms, Full-Size Ensuite Laundry And Modern Custom Blinds Throughout. The Suite Includes 1 Underground Parking Space And 1 Locker. Residents Enjoy An Impressive Collection Of Amenities, Including 24-Hour Concierge, Fully Equipped Gym, Party Room, Guest Suite, Rooftop Terrace With BBQs, Pet Wash Station, Visitor Parking, And Bike Storage. Ideally Located Just Steps From Kipling TTC Subway Station, GO Transit, And The Bus Terminal, With Easy Access To Hwy 427, QEW, Gardiner Expressway, And Hwy 401. Minutes To Sherway Gardens, Cloverdale Mall, The East Mall, Restaurants, Shopping, And Everyday Essentials. A Rare Opportunity To Own A Spacious And Stylish, Highly Functional Layout, Premium Finishes, Parking, Locker, And Unbeatable Transit Connectivity. *Select Photos Are Virtually Staged*

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

Closing Costs

Mortgage Amount
$415,920
Land Transfer Taxes$6,873
Legal Fees (Est.)
$
Total cash required for closing$112,353

Total Monthly Obligation

$3,389/mo
Mortgage $2,097
Monthly Loss $2,837
Principal$552
Interest$1,545
Property Tax$232
Condo Fees$860
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.8%28
10-Year IRR
9.9%
Returns Index
14.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,948/yr
NOI
$15,048/yr
Net Cash Flow
-$843/mo
Cash Margin
-29.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.9/ 100

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

Comparables

Properties near 30 Samuel Wood Way 602

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.