235 Grandravine Drive 911, Toronto W05

$360,000
235 Grandravine Drive 911

$360,000

New
3d
Co-op ApartmentApartment

235 Grandravine Drive 911, Toronto W05

Total Monthly Obligation $2,416

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
3d
Score
17
Yield
5.3%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.4%
Property Type-Co-op Apartment
MLS® Number-W14104874
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Co-op Apartment
Maintenance-$763.99/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Glenfield-Jane Heights
Title-Residential Condo & Other

No agent assigned

Rarely offered sale at the building. Well maintained apartment filled with natural lights. Large open balcony with the clear beautiful city view. Modern tinted glass balcony railings. Natural soft wood color selections of the kitchen, flooring and built-in cabinetry. Plenty of pantry, closet storage. Upgraded bathroom and the interior door. Nice breakfast area with the large window. Spacious rooms all with south exposure. Building is tucked away from the noisy streets. Easy access to the transit including new subway line. Close to Walmart plaza, York University, Hennick Humber Hospital & Humber River Hospital. One of the most affordable property's in Toronto. Opportunity to rent additional parking spot for a fair price. Could be an investment property with good monthly return.

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

Closing Costs

Mortgage Amount
$288,000
Land Transfer Taxes$3,875
Legal Fees (Est.)
$
Total cash required for closing$77,375

Total Monthly Obligation

$2,416/mo
Mortgage $1,452
Monthly Loss $2,034
Principal$382
Interest$1,070
Condo Fees$764
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.5%10
Cash-on-Cash
-15.4%0
5-Year IRR
4.0%8
10-Year IRR
6.2%
Returns Index
5.3/ 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
$19,008/yr
NOI
$5,539/yr
Net Cash Flow
-$991/mo
Cash Margin
-62.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
29.9/ 100

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

Comparables

Properties near 235 Grandravine Drive 911

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.