95 La Rose Avenue 105, Toronto W09

$625,000
95 La Rose Avenue 105

$625,000

New
7d
Condo ApartmentApartment

95 La Rose Avenue 105, Toronto W09

Total Monthly Obligation $4,116

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
7d
Score
16
Yield
5.8%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-W14087170
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,290 (2025)
Maintenance-$1,203.85/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Other)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate/TBA
Neighbourhood-Humber Heights
Title-Residential Condo & Other

No agent assigned

Welcome to "The Sovereign" a boutique-style building situated in a highly sought-after prime Etobicoke location. The spacious 2-bedroom, 2-bathroom suite features an open-concept layout with an updated kitchen, complete with granite countertops. Hardwood floors run throughout the suite, adding warmth and elegance. The spacious primary bedroom features a private 4-piece ensuite, and walk-in closet with 2 large windows, providing a gorgeous greenspace view. The second bedroom also offers a walk-out to the terrace and provides the flexibility to serve as a guest room, home office, or den. Residents enjoy convenient access to public transportation while the surrounding area offers the perfect blend of suburban tranquility and urban convenience. Building amenities include a gym, meeting/hobby room, sauna, and party room. Ideally located in a family-friendly neighborhood with several schools just minutes away. This home is an excellent choice for families or first-time home buyers. Residents can also enjoy easy access to numerous parks, playgrounds, walking and cycling trails, and a variety of recreational amenities. Whether you're looking for outdoor activities or green spaces to relax, there's no shortage of options nearby. This unit truly reflects pride of ownership!

$
$
%
%
$
$
$
(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

$4,116/mo
Mortgage $2,521
Monthly Loss $3,452
Principal$663
Interest$1,858
Property Tax$191
Condo Fees$1,204
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
6.1%15
10-Year IRR
7.9%
Returns Index
8.6/ 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
$36,264/yr
NOI
$13,501/yr
Net Cash Flow
-$1,396/mo
Cash Margin
-46.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.8/ 100

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

Comparables

Properties near 95 La Rose Avenue 105

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.