5 Mabelle Avenue 4228, Toronto W08

$1,050,000
5 Mabelle Avenue 4228

$1,050,000

New
3d
Condo ApartmentApartment

5 Mabelle Avenue 4228, Toronto W08

Total Monthly Obligation $5,825

Beds
3
Baths
3
Park
2
Sqft
1200-1399
DOM
3d
Score
15
Yield
4.3%
Cash on Cash
-9.4%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.9%
Property Type-Condo Apartment
MLS® Number-W14098324
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$5,547.66 (2026)
Maintenance-$927.07/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 NEW CONCEPT
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

Tridel Signature Collection Suite!! Magnificent Unobstructed City And Lake Skyline. Southeast Corner Of This Luxurious Building With Balcony And 10 Ft Ceilings. Energy-Efficient Luxury Kitchen, B/I Apps, Quartz Countertop, Soft-Close Cabinetry, Oversize Laundry, Custom Blinds. Remarkable Opportunity To Live And Thrive In A Fantastic West End Community Islington CityCenter. Amazing Amenities With Swimming Pool, Fitness Centre, Exercise Rm, Yoga Rm, Theatre Rm, Indoor Basketball Court, 5 Outdoor BBQS, Sauna, Steam Room, Huge Party Room, Outdoor Lounge, Kid's Zone & Play Area, Dining & Entertainment Lounge And More! Steps From Islington TTC Subway Station. Minutes From QEW/HWY 427. Premium Choice Side By Side Two Parking Space(P1) & 1 Locker. 1,278 Sq.Ft.

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$5,825/mo
Mortgage $4,235
Monthly Loss $4,710
Principal$1,115
Interest$3,121
Property Tax$462
Condo Fees$927
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.7%13
10-Year IRR
7.4%
Returns Index
7.9/ 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
$45,660/yr
NOI
$22,022/yr
Net Cash Flow
-$2,400/mo
Cash Margin
-63.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.8/ 100

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

Comparables

Properties near 5 Mabelle Avenue 4228

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.