115 Long Branch Avenue 3, Toronto W06

$824,900
115 Long Branch Avenue 3

$824,900

New
2d
Condo Townhouse3-Storey

115 Long Branch Avenue 3, Toronto W06

Total Monthly Obligation $4,271

Beds
2
Baths
3
Park
2
Sqft
1200-1399
DOM
2d
Score
17
Yield
4.4%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Condo Townhouse
MLS® Number-W14103764
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 21, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-6-10
Taxes-$3,867.25 (2026)
Maintenance-$420.95/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE ASSOCIATES
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30-59 days
Neighbourhood-Long Branch
Title-Residential Condo & Other

No agent assigned

Time To Branch Out. Over 1300 sq ft of updated living space, more than 400 sq ft of private outdoor space and two sought-after owned underground parking spaces, one with a Level 2 EV charger. With thoughtful upgrades and quality extras, this two-bedroom, three-bathroom Long Branch townhome has a lot going for it. The main floor gets the balance just right. Open enough for dinner parties that run late, comfortable enough for a quiet Tuesday night. Light oak luxury vinyl plank flooring, smooth ceilings, pot lights and custom floor-to-ceiling cabinetry with integrated shelving give the space a fresh feel. The kitchen features quartz countertops, a generous island and a panelled Thermador dishwasher. Upstairs, the primary bedroom has an ensuite, walk-in closet and private balcony for morning coffee or a book and a glass of wine. The second bedroom, currently a nursery, has a custom closet system and could easily be a guest room or home office. And then there's the rooftop. A private outdoor retreat with a gas BBQ hookup and room for summer dinners, lazy afternoons and entertaining under the stars. And the extras? Let's just say the owners have excellent taste, and they're leaving quite a bit of it behind. Rooftop furniture, BBQ, planters, custom storage, shelving and select bedroom furnishings are all included. Someone's already done the shopping. Beyond your front door, Long Branch offers a little bit of everything. Start your weekend with coffee from a neighbourhood café, then head for a waterfront walk or bike ride. Browse a farmers' market, squeeze in a workout, and reward yourself with arguably the best pizza in the city, just around the corner. Heading downtown for work, a concert or a game? The TTC is steps away and Long Branch GO is a short walk, so leave both cars at home. A little bit of city. A little bit of lakeside living. And a whole lot to love.

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

Closing Costs

Mortgage Amount
$659,920
Land Transfer Taxes$12,973
Legal Fees (Est.)
$
Total cash required for closing$179,453

Total Monthly Obligation

$4,271/mo
Mortgage $3,327
Monthly Loss $3,395
Principal$876
Interest$2,452
Property Tax$322
Condo Fees$421
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$36,672/yr
NOI
$21,686/yr
Net Cash Flow
-$1,520/mo
Cash Margin
-49.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.8/ 100

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

Comparables

Properties near 115 Long Branch Avenue 3

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.