543 Richmond Street W 528, Toronto C01

$579,999
543 Richmond Street W 528

$579,999

New
29d
Condo ApartmentApartment

543 Richmond Street W 528, Toronto C01

Total Monthly Obligation $3,346

Bed+Den
2+1
Baths
2
Park
0
Sqft
600-699
DOM
29d
Score
18
Yield
5.4%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Condo Apartment
MLS® Number-C13824778
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,614.04 (2026)
Maintenance-$505.36/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to this urban condo home in the heart of King West. An owner-occupied gem with a highly functional, livable layout, $10,000 in premium builder upgrades, showcasing a beautifully upgraded kitchen, a primary bedroom large enough to comfortably fit a queen-size bed, and a den that acts as a SECOND bedroom. The den is almost as big as the main bedroom and comes with a wardrobe and a sliding door! Designed for ultimate convenience, the unit features an in-suite washer and dryer, quick and easy access to the elevators, and a large private balcony. Enjoy the highly desirable SOUTH-facing exposure offering a quiet and peaceful retreat away from the main street while directly overlooking the sparkling outdoor pool and courtyard. Situated in a highly sought-after residence, this pet-friendly building delivers an exceptional lifestyle packed with top-tier amenities. Residents enjoy access to a 24-hour concierge, a fully equipped fitness center, sauna and steam room, 8th floor study room, a stunning rooftop lounge, the gorgeous outdoor pool and patio right below your windows, and more. Adding incredible value to your monthly budget, plus included home Internet in the building! It also comes with Eddy Smart Leak protection system throughout the condo (see the small sensors on the ground at the laundry room and bathrooms). Step outside and immerse yourself in the absolute best of King West and the Fashion District. You are just steps away from incredible culinary hotspots, including the trendy Waterworks Food Hall, neighboring Michelin-starred restaurant on Spadina, and an endless array of fantastic local dining. Everyday errands are a breeze with major grocery stores and charming local boutique grocery shops all within easy walking distance, giving you the ultimate downtown convenience right at your doorstep. Locker and parking units are still available from the builder.

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

Closing Costs

Mortgage Amount
$463,999
Land Transfer Taxes$8,075
Legal Fees (Est.)
$
Total cash required for closing$125,575

Total Monthly Obligation

$3,346/mo
Mortgage $2,340
Monthly Loss $2,730
Principal$616
Interest$1,724
Property Tax$301
Condo Fees$505
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.2%24
10-Year IRR
9.3%
Returns Index
13.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$31,284/yr
NOI
$16,077/yr
Net Cash Flow
-$1,000/mo
Cash Margin
-38.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.0/ 100

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

Comparables

Properties near 543 Richmond Street W 528

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.