99 John Street 1506, Toronto C01

$379,900
99 John Street 1506

$379,900

New
30d
Condo ApartmentApartment

99 John Street 1506, Toronto C01

Total Monthly Obligation $2,223

HausQ Valuation Report
Beds
0
Baths
1
Park
0
Sqft
0-499
DOM
30d
Score
21
Yield
6.0%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Condo Apartment
MLS® Number-C13818550
Beds-0
Bathrooms-1
Size-0-499 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,148.47 (2026)
Maintenance-$311.17/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE BROADWAY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30/60 days/TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Location, Location, Location. High demand area for young professional with 100 Walk score, Entertainment District next to the King St. W And John St, Sun-filled Studio with very functional layout, 4 pieces bathroom, Kitchen with Stainless Steel appliance. Building Amenities Party Room, Gym, Steps To Ttc, Tiff, Rogers Centre, Alexander Theater And Many Upscale Restaurants, Walk To Subway & The Path At Metro Hall to Financial District.

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

Closing Costs

Mortgage Amount
$303,920
Land Transfer Taxes$4,174
Legal Fees (Est.)
$
Total cash required for closing$81,654

Total Monthly Obligation

$2,223/mo
Mortgage $1,532
Monthly Loss $1,819
Principal$403
Interest$1,129
Property Tax$179
Condo Fees$311
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
10.0%35
10-Year IRR
10.7%
Returns Index
18.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$22,980/yr
NOI
$12,399/yr
Net Cash Flow
-$499/mo
Cash Margin
-26.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
33.8/ 100

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

Comparables

Properties near 99 John Street 1506

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.