451 The West Mall Drive 1212, Toronto W08

$309,000
451 The West Mall Drive 1212

$309,000

New
2d
Condo ApartmentApartment

451 The West Mall Drive 1212, Toronto W08

Total Monthly Obligation $2,349

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
800-899
DOM
2d
Score
33
Yield
10.6%
Cash on Cash
9.3%
Cap Rate
6.6%
5Y IRR
23.1%
10Y IRR
20.9%
Property Type-Condo Apartment
MLS® Number-W14103064
Beds-1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,096 (2025)
Maintenance-$811/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Radiant (Other)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Etobicoke West Mall
Title-Residential Condo & Other

No agent assigned

Updated and Spacious one bedroom suite in desirable and well managed Sussex House! Super value with over 800 sq ft of living space and tasteful and neutral quality upgrades. The Large bedroom is able to accommodate a King size bed and Dressers and boasts a roomy walk in closet. The open concept Living and Dining rooms are equally large ...Perfect for those that like to entertain! The kitchen has been updated and features Stainless appliances and In-suite laundry. The updated 4 pc bathroom features modern ceramic floors and tub surround. The open balcony offers some of the best views in the building with a Stunning Panoramic view of the Toronto Skyline. Building amenities include a heated outdoor pool, tennis courts Gym Sauna and much more !!! **EXTRAS** Existing Stainless Fridge, Stainless Stove, Washer, Dryer, Window Air conditioner.

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

Closing Costs

Mortgage Amount
$247,200
Land Transfer Taxes$3,110
Legal Fees (Est.)
$
Total cash required for closing$66,410

Total Monthly Obligation

$2,349/mo
Mortgage $1,246
Monthly Loss $2,021
Principal$328
Interest$918
Property Tax$91
Condo Fees$811
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.3%41
Cash-on-Cash
1.9%12
5-Year IRR
17.7%85
10-Year IRR
17.1%
Returns Index
46.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
33/ 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
$32,748/yr
NOI
$16,245/yr
Net Cash Flow
$107/mo
Cash Margin
3.9%10
Cash Flow Index
9.9/ 100
Risk Profile
Weight: 20%
DSCR
1.0934
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
40.6/ 100

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

Comparables

Properties near 451 The West Mall Drive 1212

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.