For Sale · Multifamily

2ND FLOOR - 15 PINE HILL ROAD, Toronto (Rosedale-Moore Park)

2ND FLOOR - 15 PINE HILL ROAD, Toronto (Rosedale-Moore Park), ON M4W1P5

Price on request

—

Asset Class

Multifamily

Size

—

Building class

B

Zoning

RA9 — High Rise

$ / SF

—

Occupancy

97%

About this property

Incredible Location & Views. Top Floors of Historic Stone Mansion In Highly Sought After South Rosedale Heritage District. Characteristic L/R & D/R W/Decorative F/P, Corner Windows, French Doors & Airy W/O To Expansive S/F Deck. Eat-In Kit. W/Granite Countertops. Main Level B/R W/Semi Ensuite. Home Office W/ W/O To Terrace. Upper Floor 2+1 Br + 4-Pc Bath W/ Clawfoot Tub & Sep. Shower. Top Floor Laundry. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy97%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$85K

Annual cash flow

$2K

Cash-on-cash

0.46%

DSCR

1.02

Going-in cap

5.68%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Area demographics

Trade area within 3 miles of the property.

Population

64,295

Households

27,353

Median income

$84,500

Median age

44.1

Daytime population

59,082

5-yr growth

8.7%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for 2ND FLOOR - 15 PINE HILL ROAD, Toronto (Rosedale-Moore Park).

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.