35 Mariner Terrace 3703, Toronto C01

$665,000
35 Mariner Terrace 3703

$665,000

Price Change
29d
Condo ApartmentApartment

35 Mariner Terrace 3703, Toronto C01

Total Monthly Obligation $3,894

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
29d
Score
16
Yield
4.7%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-C13821958
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,914.36 (2026)
Maintenance-$685.85/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to 35 Mariner Terrace - a prime downtown location! This bright and spacious Fresh Painted corner unit on the 37th floor offers nearly 750 sq. ft. of thoughtfully designed living space. Floor-to-ceiling windows throughout bring in plenty of natural light, with spectacular city views and partial lake views.Functional open-concept layout with a large living and dining area. The open-concept kitchen features stainless steel appliances, and NEW laminate floors run throughout. The primary bedroom offers a large closet and floor-to-ceiling window, while the generously sized den easily functions as a second bedroom, home office, or guest space. Complete with ensuite laundry, central air conditioning, one owned underground parking spot and an owned locker.Enjoy access to an exceptional selection of amenities: indoor pool, fully equipped fitness centre, basketball court, sports court, sauna, guest suites, 24-hour concierge and more. Monthly maintenance covers heat, hydro, water, central air and building insurance - all utilities included!Perfectly located in the vibrant Waterfront Communities (CityPlace) neighbourhood, just steps from the Rogers Centre, CN Tower, restaurants, shopping, entertainment, parks and Toronto's waterfront. Steps from public transit, minutes to Union Station, quick access to major highways, with the Financial District just moments away. This offers the very best of downtown living!

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

Closing Costs

Mortgage Amount
$532,000
Land Transfer Taxes$9,775
Legal Fees (Est.)
$
Total cash required for closing$144,275

Total Monthly Obligation

$3,894/mo
Mortgage $2,682
Monthly Loss $3,189
Principal$706
Interest$1,977
Property Tax$326
Condo Fees$686
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.7%13
10-Year IRR
7.4%
Returns Index
7.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$31,464/yr
NOI
$13,773/yr
Net Cash Flow
-$1,535/mo
Cash Margin
-58.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.6/ 100

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

Comparables

Properties near 35 Mariner Terrace 3703

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.