3 Hickory Tree Road 1407, Toronto W04

$449,900
3 Hickory Tree Road 1407

$449,900

New
2d
Condo ApartmentApartment

3 Hickory Tree Road 1407, Toronto W04

Total Monthly Obligation $2,792

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
2d
Score
19
Yield
6.0%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-W14104260
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,335.12 (2026)
Maintenance-$665.57/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBA
Neighbourhood-Weston
Title-Residential Condo & Other

No agent assigned

Completely Renovated From Top To Bottom! This Stunning 1 Bedroom + Den Suite With Parking & Locker Offers Modern Finishes, Smart Technology, And Exceptional Value! Featuring Brand-New Laminate Flooring Throughout, Zebra Blinds, A Fully Renovated Bathroom, And A Beautifully Redesigned Kitchen With Quartz Countertops, Matching Quartz Backsplash, Executive-Height Counters/Bar, Soft-Close Cabinetry, And Premium Samsung Smart Appliances Including A Refrigerator, Stove & Microwave, All Under Warranty! Enjoy A Spacious Primary Bedroom With Closet, And Ensuite Smart Tech Laundry. This Gated Community Offers Security & 24-Hour Concierge, Indoor Pool, Gym, Tennis Court, Library, Guest Suites, Car Wash, Dog-Walking Area & More! Enjoy The Incredible Value Of All-Inclusive Maintenance Fees Covering Hydro, Water, Gas & Rogers Cable TV! Ideally Located Minutes From TTC, Weston GO, UP Express (1 Stop To Airport & Minutes To Downtown!), Highways 400, 401 & 427, Shopping, Restaurants & Everyday Essentials. Enjoy Direct Access To Humber River Trails, Cycling Paths, Parks & Nearby Weston Lions Arena, With Planned MLSE-Supported Revitalization For Youth Sports & Community Programming. A Rare Opportunity To Own A Beautifully Renovated, Move-In-Ready Condo With Exceptional Amenities And Convenience! All Furniture Is Negotiable And Available For Purchase Separately. Please Note: The Original Solarium Wall Was Removed To Create A Larger Primary Bedroom And May Be Reinstalled At The Buyer's Preference And Expense.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,792/mo
Mortgage $1,815
Monthly Loss $2,314
Principal$478
Interest$1,337
Property Tax$111
Condo Fees$666
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%16
Cash-on-Cash
-9.7%1
5-Year IRR
8.2%24
10-Year IRR
9.4%
Returns Index
13.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,796/yr
NOI
$12,394/yr
Net Cash Flow
-$782/mo
Cash Margin
-35.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
27.7/ 100

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

Comparables

Properties near 3 Hickory Tree Road 1407

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.