5 Mabelle Avenue 3732, Toronto W08

$616,000
5 Mabelle Avenue 3732

$616,000

New
3d
Condo ApartmentApartment

5 Mabelle Avenue 3732, Toronto W08

Total Monthly Obligation $3,579

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
3d
Score
18
Yield
5.6%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-W14096374
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,480 (2026)
Maintenance-$604.58/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-HOMECOMFORT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 days
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Power of Sale! Excellent Opportunity to Own a Bright and Spacious 2 Bedrooms, 2 Bath high floor Suite Tridel Built At Bloor Promenade! Featuring a Functional Layout , Large Windows, Open Concept Living and Dining Area, Abundant Natural Light and Beautiful City Views. Modern Kitchen with Stone Countertops, S/S Appliances, Sleek Cabinetry, and Centre Island. Contemporary Finishes Throughout. Enjoy Exceptional Building Amenities including Swimming Pool, Fitness Centre, Party Room , Outdoor Terrace, and More,. Steps to Islington Subway Station, Shopping, Restaurant, and Everyday Conveniences. Quick Access to Highways . Ideal for End Users and Investors! 1 Parking and 1 Locker Included. *Some Photos Have Been Virtually Staged For Illustration Purpose Only .*

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

Closing Costs

Mortgage Amount
$492,800
Land Transfer Taxes$8,795
Legal Fees (Est.)
$
Total cash required for closing$133,495

Total Monthly Obligation

$3,579/mo
Mortgage $2,485
Monthly Loss $2,925
Principal$654
Interest$1,831
Property Tax$290
Condo Fees$605
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.6%26
10-Year IRR
9.6%
Returns Index
14.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$34,272/yr
NOI
$17,710/yr
Net Cash Flow
-$1,009/mo
Cash Margin
-35.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.9/ 100

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

Comparables

Properties near 5 Mabelle Avenue 3732

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.