27 Bathurst Street 806W, Toronto C01

$810,000
27 Bathurst Street 806W

$810,000

New
30d
Condo ApartmentApartment

27 Bathurst Street 806W, Toronto C01

Total Monthly Obligation $4,612

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
30d
Score
17
Yield
5.2%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Condo Apartment
MLS® Number-C13817310
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,336 (2026)
Maintenance-$783/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX DASH REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-90/120
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to this large & efficient SW Corner 2 bedroom plus den, 2 bathrooms Suite With Clean Interior Design Lines, Smooth Vibes & tons of natural light. Floor To Ceiling Windows W/ unobstructed Views,High Ceilings Gallery Walls. Unobstructed Views of Fort York and the City. The Most Sought After Corner in the Buiding. Enjoy And Explore The Abundance Of Amenities At Your Fingertips Including, Concierge, Gym, Outdoor Pool, Bbq, Party Room And Meeting Rooms. Direct Access To Farm Boy Fresh Food Market,Easy Access To Public Transit, Highways,Entertainment & Fashion District, Restaurants & Much More In Trendy King West! one parking and one locker incuded

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

Closing Costs

Mortgage Amount
$648,000
Land Transfer Taxes$12,675
Legal Fees (Est.)
$
Total cash required for closing$176,175

Total Monthly Obligation

$4,612/mo
Mortgage $3,267
Monthly Loss $3,752
Principal$860
Interest$2,408
Property Tax$361
Condo Fees$783
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.0%23
10-Year IRR
9.1%
Returns Index
12.8/ 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
$42,432/yr
NOI
$22,057/yr
Net Cash Flow
-$1,429/mo
Cash Margin
-40.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.9/ 100

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

Comparables

Properties near 27 Bathurst Street 806W

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.