11 Lillian Street 1802, Toronto C10

$1,599,000
11 Lillian Street 1802

$1,599,000

New
28d
Condo ApartmentApartment

11 Lillian Street 1802, Toronto C10

Total Monthly Obligation $8,844

Beds
3
Baths
3
Park
2
Sqft
1200-1399
DOM
28d
Score
14
Yield
3.4%
Cash on Cash
-14.0%
Cap Rate
1.6%
5Y IRR
4.7%
10Y IRR
6.2%
Property Type-Condo Apartment
MLS® Number-C13827564
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$8,217.9 (2026)
Maintenance-$1,508.84/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

This spectacular SW corner suite redefines sophisticated urban living in the heart of Yonge & Eglinton. The residence offers an exceptional combination of light, space & uninterrupted city views. Quiet & privacy are integrated into the building design with only 6 suites on the 18th floor. Featuring 3 bedrooms, 3 bathrooms & a 370 sq ft wraparound terrace, it's a home that feels equally suited to quiet mornings as it does to sophisticated entertaining. As guests step into the unit, they enjoy a welcoming entryway with ample closet space for outdoor wear. Once inside, the floor-to-ceiling windows & soaring ceilings create a dramatic first impression as the breathtaking city views come into full sight. The kitchen is an entertainer's dream, featuring a fully upgraded cooking and entertaining experience. Panelled and seamlessly integrated Miele appliances include a 30"fridge, dishwasher, hood tilt-out, cooktop/oven combo, dishwasher, and built-in microwave. The kitchen is punctuated by a magnificent quartz waterfall island - ideal for sitting with a coffee before work or gathering with friends & family at the holidays. Soft- close cabinets throughout. The kitchen elegantly extends into the living and dining room - a magnificent open space defined by massive windows, engineered hardwood & a beautiful fireplace. Step outside to the terrace & prepare to experience a view that is difficult to capture in words. Three generously sized bedrooms make this an ideal family home, or convert 1 bedroom for use as a bright & spacious home office. A thoughtful layout ensures ample separation between living & sleeping quarters within this nearly 1300 sq ft suite. Suite 1802 features automated blinds throughout, accessed by your smart device + Ecobee climate control. Two underground parking spaces & a locker complete the package. Residents enjoy the use of a gym, car wash, rooftop patio, visitor parking, guest suites, BBQs & a wonderful concierge team.

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$8,844/mo
Mortgage $6,450
Monthly Loss $7,146
Principal$1,697
Interest$4,753
Property Tax$685
Condo Fees$1,509
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-16.8%0
5-Year IRR
2.6%6
10-Year IRR
5.1%
Returns Index
4.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$53,700/yr
NOI
$19,606/yr
Net Cash Flow
-$4,816/mo
Cash Margin
-107.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.252
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
12.7/ 100

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

Comparables

Properties near 11 Lillian Street 1802

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.