90 Trinity Street 303, Toronto C08

$420,000
90 Trinity Street 303

$420,000

Price Change
29d
Condo ApartmentApartment

90 Trinity Street 303, Toronto C08

Total Monthly Obligation $2,627

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
29d
Score
20
Yield
6.2%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-C13825360
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,386 (2026)
Maintenance-$533.66/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-24 hrs required
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

Boutique TRINITY LOFTS Spacious 1 Bedroom unit, 530sqft of well-designed space, see floor plan** 9'ft exposed concrete ceilings. Measurements as per Builder. Locker. Steps to Distillery, YMCA, Canary District, St Lawrence Market. Southeast exposure. Property in now tenanted, Photos show the prior and actual furnishings

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

Closing Costs

Mortgage Amount
$336,000
Land Transfer Taxes$4,875
Legal Fees (Est.)
$
Total cash required for closing$90,375

Total Monthly Obligation

$2,627/mo
Mortgage $1,694
Monthly Loss $2,181
Principal$446
Interest$1,248
Property Tax$199
Condo Fees$534
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.9%29
10-Year IRR
9.9%
Returns Index
15.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$26,220/yr
NOI
$12,408/yr
Net Cash Flow
-$660/mo
Cash Margin
-30.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
29.4/ 100

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

Comparables

Properties near 90 Trinity Street 303

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.