400 Adelaide Street E 1107, Toronto C08

$450,000
400 Adelaide Street E 1107

$450,000

New
28d
Condo ApartmentApartment

400 Adelaide Street E 1107, Toronto C08

Total Monthly Obligation $2,590

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
28d
Score
21
Yield
5.9%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Condo Apartment
MLS® Number-C13829852
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,163.82 (2026)
Maintenance-$395/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30-59 days
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

Welcome To Ivory On Adelaide! This Beautifully Updated 1-Bedroom Suite Offers Stylish, Move-In Ready Downtown Living With A Private Balcony And Locker. Featuring New Laminate Flooring, Fresh Paint, New Blinds, Modern Light Fixtures, Stainless Steel Appliances, And Granite Countertops, This Suite Combines Contemporary Finishes With Everyday Comfort. Enjoy An Impressive Range Of Building Amenities, Including A Rooftop Lounge, Party Room, And Fitness Facilities. Ideally Located Just Steps From St. Lawrence Market, Renowned Restaurants, Boutique Shopping, Entertainment, And Convenient Transit. Experience The Best Of Downtown Toronto Right At Your Doorstep!

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

Closing Costs

Mortgage Amount
$360,000
Land Transfer Taxes$5,475
Legal Fees (Est.)
$
Total cash required for closing$96,975

Total Monthly Obligation

$2,590/mo
Mortgage $1,815
Monthly Loss $2,113
Principal$478
Interest$1,338
Property Tax$180
Condo Fees$395
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
10.0%35
10-Year IRR
10.7%
Returns Index
18.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$26,628/yr
NOI
$14,661/yr
Net Cash Flow
-$593/mo
Cash Margin
-26.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
30.3/ 100

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

Comparables

Properties near 400 Adelaide Street E 1107

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.