77 Shuter Street 501, Toronto C08

$429,000
77 Shuter Street 501

$429,000

New
29d
Condo ApartmentApartment

77 Shuter Street 501, Toronto C08

Total Monthly Obligation $2,531

Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
29d
Score
22
Yield
6.4%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Condo Apartment
MLS® Number-C13826666
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,467.41 (2025)
Maintenance-$395.36/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-JDL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

Seize a rare opportunity to own this bright and inviting one-bedroom suite Ideal for first-time buyers and savvy investors, this unit offers exceptional value with low maintenance fees. Thoughtfully designed with a functional open-concept living and dining area, the space is enhanced by sleek built-in appliances that create a clean, modern aesthetic. The kitchen features a practical island, complemented by ensuite laundry and roller blinds for added convenience. Located just steps from Toronto Metropolitan University, Eaton Centre, and everyday essentials-including a grocery store right at the base of the building-this home delivers true urban convenience. Residents also enjoy access to premium amenities such as a co-working space, fitness centre, party room, and a rooftop pool.

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,531/mo
Mortgage $1,730
Monthly Loss $2,076
Principal$455
Interest$1,275
Property Tax$206
Condo Fees$395
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.0%2
5-Year IRR
11.0%43
10-Year IRR
11.5%
Returns Index
22.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$27,576/yr
NOI
$15,207/yr
Net Cash Flow
-$463/mo
Cash Margin
-20.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
31.5/ 100

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

Comparables

Properties near 77 Shuter Street 501

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.