50 Thomas Riley Road 520, Toronto W08

$399,000
50 Thomas Riley Road 520

$399,000

New
7d
Condo ApartmentApartment

50 Thomas Riley Road 520, Toronto W08

Total Monthly Obligation $2,628

Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
7d
Score
21
Yield
7.1%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-W14087920
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,355.65 (2026)
Maintenance-$622.72/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flex/30/60
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Experience Modern Condo Living At Cypress At Pinnacle Etobicoke! This Bright And Stylish 1 Bedroom + Den Suite Offers 626 Sq.Ft. Of Thoughtfully Designed Living Space, Featuring An Open-Concept Layout And Floor-To-Ceiling Windows That Fill The Home With Natural Light. The Contemporary Kitchen Boasts Stainless Steel Appliances, Modern Cabinetry, And A Breakfast Bar, Seamlessly Connecting To The Living And Dining Area-Perfect For Everyday Living And Entertaining. The Versatile Den 9'3"X7'3" Is Ideal For A Home Office, Dining Area, Or Additional Living Space. Step Out Onto Your Private Balcony To Enjoy Your Morning Coffee Or Unwind After A Long Day. Enjoy Exceptional Building Amenities, Including A Fully Equipped Fitness Centre, Yoga Studio, Party Room, Rooftop Terrace With BBQs, And Concierge Service. Unbeatable Location Just Minutes To Kipling And Islington Subway Stations And GO Transit, With Convenient Access To Highways 427, QEW, And 401. Close To Shopping, Restaurants, Parks, And Everyday Conveniences. Includes 1 Parking Space And 1 Locker. Unlimited High-Speed Internet Included In Maintenance Fees! An Outstanding Opportunity For First-Time Buyers, Downsizers, And Investors To Own In One Of Etobicoke's Desirable Condominium Communities. Don't Miss Out!

$
$
%
%
$
$
$
(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

$2,628/mo
Mortgage $1,609
Monthly Loss $2,205
Principal$424
Interest$1,186
Property Tax$196
Condo Fees$623
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.3%37
10-Year IRR
11.0%
Returns Index
19.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$28,200/yr
NOI
$13,152/yr
Net Cash Flow
-$513/mo
Cash Margin
-21.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
30.0/ 100

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

Comparables

Properties near 50 Thomas Riley Road 520

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.