98 Lillian Street 1812, Toronto C10

$849,900
98 Lillian Street 1812

$849,900

New
27d
Condo ApartmentApartment

98 Lillian Street 1812, Toronto C10

Total Monthly Obligation $4,975

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
27d
Score
15
Yield
4.5%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Condo Apartment
MLS® Number-C13831654
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 26, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$4,611.54 (2026)
Maintenance-$962.41/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Vacant
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Welcome to urban luxury at The Madison, a premier 9-year-old midtown landmark situated right at Yonge and Eglinton. Perched high on the 18th floor, this exceptional 2-bedroom suite delivers breathtaking, unobstructed vistas from a sprawling wrap-around balcony that is perfect for relaxing or entertaining. One of its rarest and most valuable assets is the inclusion of two prime parking spots-an absolute rarity and massive selling feature for this high-demand pocket. Enjoy unmatched urban convenience with your own Loblaws and LCBO located directly in the building, alongside top-tier common areas, 24-hour concierge, and fitness amenities. Step outside your door to experience the vibrant pulse of midtown, with world-class dining, shopping, and subway transit & Eglinton Crosstown at your doorstep. This is the ultimate blend of style, space, and unbeatable location.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,975/mo
Mortgage $3,428
Monthly Loss $4,073
Principal$902
Interest$2,526
Property Tax$384
Condo Fees$962
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.9%0
5-Year IRR
4.9%11
10-Year IRR
6.8%
Returns Index
6.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,160/yr
NOI
$15,784/yr
Net Cash Flow
-$2,113/mo
Cash Margin
-66.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.1/ 100

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

Comparables

Properties near 98 Lillian Street 1812

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.