33 Chatsworth Drive 204, Toronto C04

$3,390,000
33 Chatsworth Drive 204

$3,390,000

New
28d
Condo ApartmentApartment

33 Chatsworth Drive 204, Toronto C04

Total Monthly Obligation $15,786

Beds
2
Baths
3
Park
1
Sqft
1600-1799
DOM
28d
Score
14
Yield
2.9%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.6%
Property Type-Condo Apartment
MLS® Number-C13829890
Beds-2
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$1,912/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-URBAN HOMES REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Lawrence Park South
Title-Residential Condo & Other

No agent assigned

Welcome to The Chatsworth - refined boutique living in the heart of Lawrence Park South. This exceptional 2-bedroom residence offers 1,677 sq. ft. of sophisticated interior living plus a private 138 sq. ft. terrace, soaring 10-ft ceilings, and floor-to-ceiling windows that create an impressive sense of scale and light. Designed for those who appreciate exceptional quality and timeless design, the residence features an Italian-designed kitchen with custom cabinetry, integrated appliances, dramatic stone countertops, and a full-height slab backsplash. The serene primary retreat features a generous walk-in closet with custom built-ins and a spa-inspired ensuite with freestanding tub, glass-enclosed shower, double vanity, and private water closet. The second bedroom is beautifully appointed with equally elevated finishes. Interior finish and design customization options provide the opportunity to personalize the residence. Additional features include smart lighting and climate controls, keyless entry, and a private terrace with gas and water connections. One parking space and a locker valued at $200,000 are included. 2nd parking spot can be purchased separately ask L/A. An intimate collection of just 29 suites, The Chatsworth offers an exceptional level of service and privacy, including 24-hour executive concierge, elegant lobby, fitness studio, and multi-purpose lounge. Set on a quiet one-way residential street, yet moments from Yonge Street, ravine trails, top-rated schools, and transit, The Chatsworth offers a rare combination of tranquility, convenience, and sophisticated urban living. The listing brokerage represents the builder for the entire Chatsworth development. Taxes not yet assessed.

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

Closing Costs

Mortgage Amount
$2,712,000
Land Transfer Taxes$71,225
Legal Fees (Est.)
$
Total cash required for closing$750,725

Total Monthly Obligation

$15,786/mo
Mortgage $13,674
Monthly Loss $12,188
Principal$3,598
Interest$10,076
Condo Fees$1,912
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
4.6%10
10-Year IRR
6.4%
Returns Index
6.3/ 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
$97,440/yr
NOI
$62,352/yr
Net Cash Flow
-$8,478/mo
Cash Margin
-104.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
11.4/ 100

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

Comparables

Properties near 33 Chatsworth Drive 204

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.