222 The Esplanade 313, Toronto C08

$419,000
222 The Esplanade 313

$419,000

New
30d
Condo ApartmentApartment

222 The Esplanade 313, Toronto C08

Total Monthly Obligation $2,738

Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
30d
Score
19
Yield
6.4%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-C13818774
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,110.1 (2026)
Maintenance-$671.93/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SAGE REAL ESTATE LIMITED
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Your daily grocery store is the St. Lawrence Market. That tells you quite a bit about life at 222 The Esplanade #313. But before you head outside, there's a lot that's new inside. A brand new kitchen. A brand new bathroom. All new appliances. Updated flooring. Fresh finishes throughout. The work has been done, so you can move in without immediately starting a list of things you want to change. And the layout works just as hard. There's a dedicated den that gives you a proper place to work from home, a large walk-in closet, a laundry closet and genuinely useful storage throughout. The kitchen makes smart use of its space, and the whole floor plan feels efficient without feeling like you're constantly trying to find somewhere to put things. Then there's the neighbourhood. St. Lawrence Market can actually be where you do the grocery run. The Distillery District is nearby, the waterfront is an easy walk south, and shops, restaurants and everyday essentials surround you. Multiple TTC routes are close by, with Union Station easily accessible when you need to get across or out of the city. And for the current owner, one of the things they'll miss most is the community within the building itself.Brand new where it matters. Functional where it counts. And one of Toronto's best neighbourhoods right outside your door.

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

Closing Costs

Mortgage Amount
$335,200
Land Transfer Taxes$4,855
Legal Fees (Est.)
$
Total cash required for closing$90,155

Total Monthly Obligation

$2,738/mo
Mortgage $1,690
Monthly Loss $2,293
Principal$445
Interest$1,245
Property Tax$176
Condo Fees$672
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.4%25
10-Year IRR
9.6%
Returns Index
13.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,964/yr
NOI
$11,694/yr
Net Cash Flow
-$716/mo
Cash Margin
-31.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
28.2/ 100

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

Comparables

Properties near 222 The Esplanade 313

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.