25 Cole Street 1405, Toronto C08

$749,000
25 Cole Street 1405

$749,000

New
28d
Condo ApartmentApartment

25 Cole Street 1405, Toronto C08

Total Monthly Obligation $4,313

Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
28d
Score
17
Yield
5.0%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-C13828344
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,099 (2026)
Maintenance-$833.25/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Regent Park
Title-Residential Condo & Other

No agent assigned

Amazing Condo - With a Few Perks You'll Brag About! Welcome to a fantastic Bright Spacious Corner Suite with 2+1 bedroom, den w. 2 full bathrooms where style, space & convenience come together beautifully because apparently, you can have it all! Enter into a generous foyer with large entry closet and a full guest bathroom! You are then welcomed into this bright, well designed 856 s.f suite featuring 9-foot ceilings, rich brown engineered hardwood floors and floor-to-ceiling windows showcasing an exceptionally large balcony to view stunning east sunrises and south afternoon sunshine! Basically, your plants are going to be very happy here. The open-concept layout is made for entertaining, with a spacious kitchen perfect for one chef-or two chefs who are comfortable negotiating who is doing the dishes! A charming dining area flows into a comfortable living room, while the generous den makes an ideal home office ,guest room or designated "please don't bother me, I'm working" zone. The spacious primary bedroom features a walk-in closet enough for 2 people and their sneaker collection and 3-piece ensuite. The second bedroom is perfect for guests, a home office, or that room you swear you'll keep organized. This building has a SkyPark, which is a 20,000 sq. ft. 3 stories above the street of manicured green space with mature trees and 3 communal BBQ stations. Feel like gardening? 10th flr garden plots for residents who have a green thumb! A fitness centre, 24-hour concierge, guest suite, library and the spectacular recreational lounge, and you may never need to leave the building. Although we recommend occasionally going outside. The unit comes with the convenience of a parking space and locker on the same floor, although you may never need the car with the transit outside your door and inside access to some of the essentials you may need...coffee, bank, and groceries. The location is close to Highways,Schools. Nothing is missed with this building & this Exceptional Suite!

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$4,313/mo
Mortgage $3,021
Monthly Loss $3,518
Principal$795
Interest$2,226
Property Tax$258
Condo Fees$833
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$37,716/yr
NOI
$18,446/yr
Net Cash Flow
-$1,484/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.4/ 100

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

Comparables

Properties near 25 Cole Street 1405

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.