300 Balliol Street Ph14, Toronto C10

$849,000
300 Balliol Street Ph14

$849,000

New
29d
Condo ApartmentApartment

300 Balliol Street Ph14, Toronto C10

Total Monthly Obligation $4,735

Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
29d
Score
16
Yield
4.9%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-C13824538
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,890.27 (2026)
Maintenance-$786.31/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Bright and Spacious 2 bedroom penthouse suite in this charming boutique building! Great layout with no wasted space, generous 910 sq. ft. floor plan & tons of storage. Perfect for entertaining, the open-concept living and dining area seamlessly flows into the kitchen; featuring a convenient breakfast bar. Unwind in the primary suite, walk-in closet with built-ins & 4-piece ensuite! Tons of natural light in the living & dining rooms & upgraded California shutters throughout. Walk-out to a large balcony, perfect for enjoying your morning coffee!

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

Closing Costs

Mortgage Amount
$679,200
Land Transfer Taxes$13,455
Legal Fees (Est.)
$
Total cash required for closing$184,755

Total Monthly Obligation

$4,735/mo
Mortgage $3,425
Monthly Loss $3,834
Principal$901
Interest$2,523
Property Tax$324
Condo Fees$786
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.3%20
10-Year IRR
8.6%
Returns Index
11.2/ 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
$41,484/yr
NOI
$21,610/yr
Net Cash Flow
-$1,624/mo
Cash Margin
-47.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.4/ 100

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

Comparables

Properties near 300 Balliol Street Ph14

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.