812 Burnhamthorpe Road 1504, Toronto W08

$782,000
812 Burnhamthorpe Road 1504

$782,000

New
4d
Condo ApartmentApartment

812 Burnhamthorpe Road 1504, Toronto W08

Total Monthly Obligation $4,860

Bed+Den
4+1
Baths
2
Park
1
Sqft
1200-1399
DOM
4d
Score
15
Yield
4.8%
Cash on Cash
-10.6%
Cap Rate
2.3%
5Y IRR
7.3%
10Y IRR
8.1%
Property Type-Condo Apartment
MLS® Number-W14094260
Bed+Den-4+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,511.11 (2025)
Maintenance-$1,295.99/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP REALTY SYSTEMS INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Brick
Possession-Immediate
Neighbourhood-Markland Wood
Title-Residential Condo & Other

No agent assigned

A Down-Sizer's Dream! Be the First to Live in This Stunning, Fully Renovated, Turn-Key Suite! Professionally Designed with $$$ Spent on High-End Finishes and Upgrades, This Bright & Spacious Approx. 1,346 Sq Ft 3 Bedroom, 2 Full Bath Suite Offers One of the Largest and Most Desirable Floor Plans in the Building. Featuring Natural Oak Engineered Hardwood Flooring Throughout, a Stunning Custom Modern Kitchen with Quartz Countertops, an Oversized Waterfall Island with Matching Quartz Backsplash, High-End Stainless Steel Appliances, and a Custom Wood Extension for Bar Seating - Perfect for Everyday Living and Entertaining. The Thoughtfully Designed Interior Continues with Custom Built-In Closets in Every Bedroom, a Custom Foyer Closet, Brand New Trim & Doors, Smooth Ceilings, Pot Lights, and Beautifully Renovated Bathrooms. The Functional Layout Offers an Oversized Balcony, Creating a Seamless Indoor-Outdoor Living Experience. Additional Highlights Include a Large Ensuite Locker Providing Exceptional Storage and All-Inclusive Maintenance Fees Covering Rogers Cable & High-Speed Unlimited Internet. Includes 1 Parking Spot. Simply Move In, Unpack, and Enjoy! ***MUST BE SEEN IN PERSON - PHOTOS DO NOT DO IT JUSTICE!****

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

Closing Costs

Mortgage Amount
$625,600
Land Transfer Taxes$12,115
Legal Fees (Est.)
$
Total cash required for closing$170,015

Total Monthly Obligation

$4,860/mo
Mortgage $3,154
Monthly Loss $4,030
Principal$830
Interest$2,324
Property Tax$209
Condo Fees$1,296
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.5%0
5-Year IRR
4.5%10
10-Year IRR
6.6%
Returns Index
6.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$37,764/yr
NOI
$13,525/yr
Net Cash Flow
-$2,027/mo
Cash Margin
-64.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.3/ 100

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

Comparables

Properties near 812 Burnhamthorpe Road 1504

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.