2355 Sheppard Avenue W 223, Toronto W05

$625,000
2355 Sheppard Avenue W 223

$625,000

New
16d
Condo Townhouse3-Storey

2355 Sheppard Avenue W 223, Toronto W05

Total Monthly Obligation $3,442

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
16d
Score
18
Yield
5.1%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Condo Townhouse
MLS® Number-W13871378
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-0-5
Taxes-$3,015.53 (2026)
Maintenance-$469.67/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Humberlea-Pelmo Park W5
Title-Residential Condo & Other

No agent assigned

Own a Condo Townhouse - 2 Br, 2 Bath. Boasting Brilliant Open-Concept, Bright Space And Huge Windows. Main Floor Plan That Is Perfect For Entertaining Family & Friends, W/O Balcony Off The Main & Large Kitchen Island W/Functional Layout. This Townhouse Comes W/Builder Upgraded Laminate Flooring & Stainless Steel Appliances. 1 Underground Parking And 1 Locker. Enjoy Being In The Heart Of Toronto W/Many Great Nearby Amenities.

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

Closing Costs

Mortgage Amount
$500,000
Land Transfer Taxes$8,975
Legal Fees (Est.)
$
Total cash required for closing$135,475

Total Monthly Obligation

$3,442/mo
Mortgage $2,521
Monthly Loss $2,779
Principal$663
Interest$1,858
Property Tax$251
Condo Fees$470
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.3%
Returns Index
13.4/ 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
$31,656/yr
NOI
$17,439/yr
Net Cash Flow
-$1,068/mo
Cash Margin
-40.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.5/ 100

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

Comparables

Properties near 2355 Sheppard Avenue W 223

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.