100 Lotherton Pathway 604, Toronto W04

$359,000
100 Lotherton Pathway 604

$359,000

New
9d
Condo ApartmentApartment

100 Lotherton Pathway 604, Toronto W04

Total Monthly Obligation $2,349

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
600-699
DOM
9d
Score
26
Yield
8.2%
Cash on Cash
4.1%
Cap Rate
5.5%
5Y IRR
18.9%
10Y IRR
17.3%
Property Type-Condo Apartment
MLS® Number-W14082588
Beds-2
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$989.83 (2026)
Maintenance-$618.88/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Water (Electric)
Brokerage-NU STREAM REALTY (TORONTO) INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Yorkdale-Glen Park
Title-Residential Condo & Other

No agent assigned

Convenient Location** Well-Kept 2 Bedroom Condo Unit** 1 Underground Parking** Laminated Floors** Clear East View** Renovated Kitchen w/Upgraded Cupboard** Low Property Tax** Low Maintenance Fees Inc. Hydro, Heat & Water** Visitor Parking/Playground** Close to Shops, TTC, school, Yorkdale Mall, Lawrence Mall, Costco, Home Depot, Walmart, & Community Facilities** Affordable Life & Cost Efficient Family Dwelling** Easy access to Allen Rd, Hwy 401, 400 & Black Creek** Don't Miss it!

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

Closing Costs

Mortgage Amount
$287,200
Land Transfer Taxes$3,860
Legal Fees (Est.)
$
Total cash required for closing$77,160

Total Monthly Obligation

$2,349/mo
Mortgage $1,448
Monthly Loss $1,968
Principal$381
Interest$1,067
Property Tax$82
Condo Fees$619
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.1%5
5-Year IRR
14.3%66
10-Year IRR
14.2%
Returns Index
34.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$29,544/yr
NOI
$15,773/yr
Net Cash Flow
-$134/mo
Cash Margin
-5.4%2
Cash Flow Index
1.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9120
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
36.1/ 100

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

Comparables

Properties near 100 Lotherton Pathway 604

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.