10 Wilby Crescent 309, Toronto W04

$439,000
10 Wilby Crescent 309

$439,000

New
4d
Condo ApartmentApartment

10 Wilby Crescent 309, Toronto W04

Total Monthly Obligation $2,516

Bed+Den
2+1
Baths
1
Park
0
Sqft
600-699
DOM
4d
Score
25
Yield
6.9%
Cash on Cash
2.3%
Cap Rate
5.1%
5Y IRR
17.4%
10Y IRR
16.1%
Property Type-Condo Apartment
MLS® Number-W14095876
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$2,111 (2025)
Maintenance-$369.16/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Weston
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully maintained 1-bedroom plus den condominium, ideally situated at the corner of Lawrence Avenue West and Weston Road! Offering 694 sq. ft. of thoughtfully designed living space, this bright and inviting suite combines modern comfort, everyday functionality, and an exceptional location. Step inside to discover a welcoming open-concept layout filled with natural light, creating a warm and airy atmosphere throughout. The contemporary kitchen overlooks the spacious living and dining areas, offering a seamless flow perfect for entertaining guests, enjoying quiet evenings, or simply relaxing at home. Expansive balcony doors invite an abundance of sunlight while opening onto a private balcony with peaceful views, providing the perfect setting for morning coffee or unwinding after a busy day. The generously sized bedroom offers a comfortable retreat, complete with a double-door closet and convenient access to the well-appointed 4-piece bathroom. A versatile separate den adds valuable living space, ideal for a dedicated home office, cozy reading nook, creative studio, or guest area. Residents enjoy the convenience of a secure, well-maintained building featuring controlled entry and desirable amenities, including a party room and rooftop terrace, perfect for hosting gatherings or enjoying time outdoors. Ideally positioned in a vibrant, well-connected neighbourhood, this fantastic location places shopping, restaurants, schools, parks, scenic trails, and everyday essentials just moments away. Convenient access to public transit and major commuter routes makes getting around the city effortless. Whether you're a first-time buyer, downsizer, or savvy investor, this move-in-ready condominium presents an outstanding opportunity to enjoy comfortable, low-maintenance living without compromising on space or convenience. A wonderful place to call home in a thriving Toronto community!

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

Closing Costs

Mortgage Amount
$351,200
Land Transfer Taxes$5,255
Legal Fees (Est.)
$
Total cash required for closing$94,555

Total Monthly Obligation

$2,516/mo
Mortgage $1,771
Monthly Loss $2,050
Principal$466
Interest$1,305
Property Tax$176
Condo Fees$369
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.1%4
5-Year IRR
13.3%60
10-Year IRR
13.3%
Returns Index
31.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$30,336/yr
NOI
$18,361/yr
Net Cash Flow
-$241/mo
Cash Margin
-9.5%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8618
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
33.7/ 100

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

Comparables

Properties near 10 Wilby Crescent 309

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.