485 Richmond Road 810, Carlingwood - Westboro and Area

$455,000
485 Richmond Road 810

$455,000

New
44d
Condo ApartmentApartment

485 Richmond Road 810, Carlingwood - Westboro and Area

Total Monthly Obligation $3,051

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
44d
Score
17
Yield
5.9%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-X13761480
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 9, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,891 (2025)
Maintenance-$608/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-TBC
Neighbourhood-5102 - Westboro West
Title-Residential Condo & Other

No agent assigned

Experience elevated living in the heart of Westboro at UpperWest. This bright and modern 1-bedroom + den condo offers open-concept design with 9-ft ceilings and floor-to-ceiling windows that flood the space with natural light. The spacious primary bedroom features a walk-in closet, while the versatile den is perfect for a home office or guest space.Enjoy a sleek kitchen with granite/quartz countertops, Energy Star appliances, and quality finishes throughout, including hardwood and tile flooring. Step out onto your private, oversized balcony and take in the vibrant neighbourhood energy from above.This LEED Gold-certified building offers exceptional amenities including a fully equipped gym, stunning rooftop terrace with BBQs, party room, guest suite, visitor parking, plus indoor parking and a storage locker for added convenience.Live steps from Westboro's best restaurants, cafes, boutiques, and the popular Saturday market - urban convenience at your doorstep.A lifestyle opportunity you don't want to miss.

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

Closing Costs

Mortgage Amount
$364,000
Land Transfer Taxes$5,575
Legal Fees (Est.)
$
Total cash required for closing$98,075

Total Monthly Obligation

$3,051/mo
Mortgage $1,835
Monthly Loss $2,568
Principal$483
Interest$1,352
Property Tax$408
Condo Fees$608
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.9%14
10-Year IRR
7.7%
Returns Index
8.1/ 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
$26,736/yr
NOI
$9,475/yr
Net Cash Flow
-$1,046/mo
Cash Margin
-46.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
25.0/ 100

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

Comparables

Properties near 485 Richmond Road 810

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.