385 Osler Street N 406, Toronto W03

$679,800
385 Osler Street N 406

$679,800

New
8d
Condo ApartmentApartment

385 Osler Street N 406, Toronto W03

Total Monthly Obligation $3,998

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
8d
Score
16
Yield
4.8%
Cash on Cash
-8.7%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-W14083594
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,376.17 (2026)
Maintenance-$774.81/mo
Locker-Owned
Parking-1 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Metal/Steel Siding
Possession-Flexible
Neighbourhood-Weston-Pellam Park
Title-Residential Condo & Other

No agent assigned

Boutique Living. Urban Convenience. A Neighborhood on the Rise. Discover a more intimate side of city living in this bright, sun-filled 2-bedroom, 2-bathroom suite, tucked into a contemporary six-storey boutique building of just 72 residences. Designed for comfortable, connected living, the desirable split-bedroom layout offers privacy and flexibility, while the open-concept living and dining area creates an inviting backdrop for everyday living and entertaining. Step onto your private balcony - complete with a gas line for barbequing - and enjoy west-facing views and the warmth of afternoon sunshine. The contemporary kitchen features full-size appliances, anchored by a striking marble-topped island that serves as a beautiful focal point and an inviting space for casual dining and entertaining. Convenient in-suite laundry makes everyday living that much easier. Beyond your front door, discover the independent cafés, local shops, and distinctive character of The Junction, with the Stockyards shopping district close at hand. The anticipated arrival of the upcoming SmartTrack station adds to the area's future connectivity. One parking space and a storage locker are included, while a streetcar stop right outside the building and excellent public transit connections make getting around the city easy. Parks, schools, a community centre, and a library are also nearby. Pet-friendly and thoughtfully appointed, the building extends your living space with a fitness room, party room, library, landscaped courtyard, and dedicated pet wash station. A boutique address. A connected lifestyle. Endless potential to make it yours.

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

Closing Costs

Mortgage Amount
$543,840
Land Transfer Taxes$10,071
Legal Fees (Est.)
$
Total cash required for closing$147,531

Total Monthly Obligation

$3,998/mo
Mortgage $2,742
Monthly Loss $3,277
Principal$722
Interest$2,021
Property Tax$281
Condo Fees$775
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.8%13
10-Year IRR
7.5%
Returns Index
8.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$32,640/yr
NOI
$14,302/yr
Net Cash Flow
-$1,550/mo
Cash Margin
-57.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.2/ 100

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

Comparables

Properties near 385 Osler Street N 406

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.