100 Harbour Street 2801, Toronto C01

$499,000
100 Harbour Street 2801

$499,000

New
29d
Condo ApartmentApartment

100 Harbour Street 2801, Toronto C01

Total Monthly Obligation $3,061

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
29d
Score
19
Yield
5.9%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-C13823432
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,699.63 (2025)
Maintenance-$623.53/mo
Locker-None
Parking-None
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-FIRST CLASS STARLINK REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Location, Lifestyle And Convenience All In One! Welcome To Harbour Plaza Residences By Menkes, One Of Downtown Toronto's Most Connected Condo Buildings With Direct Indoor Access To The P.A.T.H., Union Station, Subway And GO Transit. This Beautifully Kept 1 Bedroom Suite Features A Practical Open-Concept Layout, Floor-To-Ceiling Windows, Laminate Flooring Throughout, Modern Kitchen With Built-In Appliances, Quartz Countertop And Centre Island, Plus A Large Balcony With Impressive City And Lake Views. The Suite Shows Extremely Well - Fresh, Clean, Bright And Move-In Ready. Steps To Scotiabank Arena, Financial District, Harbourfront, CN Tower, Rogers Centre, Longo's, Shops, Cafes, Restaurants And Entertainment. Enjoy Premium Amenities Including 24Hr Concierge, Indoor Pool, Gym, Steam Room, Party Room, Theatre Room, Outdoor Terrace, BBQ Area And Guest Suites. A Rare Opportunity To Own A Turn-Key Downtown Condo In An Unbeatable Location.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,061/mo
Mortgage $2,013
Monthly Loss $2,532
Principal$530
Interest$1,483
Property Tax$225
Condo Fees$624
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
9.5%
Returns Index
13.7/ 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
$29,484/yr
NOI
$13,954/yr
Net Cash Flow
-$850/mo
Cash Margin
-34.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.8/ 100

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

Comparables

Properties near 100 Harbour Street 2801

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.