867 Wilson Avenue 3B, Toronto W05

$399,000
867 Wilson Avenue 3B

$399,000

New
17d
Condo TownhouseStacked Townhouse

867 Wilson Avenue 3B, Toronto W05

Total Monthly Obligation $2,533

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
17d
Score
20
Yield
6.3%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Condo Townhouse
MLS® Number-W13870764
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 6, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-6-10
Taxes-$2,578.16 (2026)
Maintenance-$509/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA/Flexible
Neighbourhood-Downsview-Roding-CFB
Title-Residential Condo & Other

No agent assigned

An Immaculate, Upgraded Townhouse Unit Located In The Convenient Yorkdale Village. Open Concept, Over 700 Sqft, Very Functional Layout, high Ceilings, Lots Of Natural Lights. Modern Kitchen, great appliances. Spectacular Terrace Is Perfect For Enjoyment With Family & Friends. TTC At Doorstep, Close To Subway Station, Yorkdale Mall, Costco, Shops, Restaurants, Banks, Parks And Great Schools .Easy Access To Hwy 401/400. A Must See.

$
$
%
%
$
$
$
(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

$2,533/mo
Mortgage $1,609
Monthly Loss $2,110
Principal$424
Interest$1,186
Property Tax$215
Condo Fees$509
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.8%28
10-Year IRR
9.8%
Returns Index
14.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$25,200/yr
NOI
$11,594/yr
Net Cash Flow
-$643/mo
Cash Margin
-30.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
30.2/ 100

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

Comparables

Properties near 867 Wilson Avenue 3B

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.