1 Hargrave Lane 1, Toronto C12

$1,249,000
1 Hargrave Lane 1

$1,249,000

New
27d
Condo Townhouse3-Storey

1 Hargrave Lane 1, Toronto C12

Total Monthly Obligation $6,349

Bed+Den
4+1
Baths
3
Park
2
Sqft
1600-1799
DOM
27d
Score
16
Yield
4.1%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Townhouse
MLS® Number-C13831804
Bed+Den-4+1
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Sep 26, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-6-10
Taxes-$7,133.67 (2025)
Maintenance-$516.44/mo
Locker-None
Parking-2 - Underground
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Elevate Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-60-89 days
Neighbourhood-Bridle Path-Sunnybrook-York Mills
Title-Residential Condo & Other

No agent assigned

Ideally situated in Lawrence Park, this English Georgian-style townhouse offers the added convenience of two dedicated underground parking spaces with direct interior access to the residence-a particularly desirable feature in this neighbourhood.The home offers three bedrooms, a separate den and three bathrooms, with a comfortable and functional layout across multiple levels. The open-concept main floor features 9-foot ceilings, generous living and dining areas, and a bright kitchen with ample cabinetry, counter space and a marble backsplash.The bedrooms are well proportioned, with the primary bedroom featuring an ensuite bath. A separate den provides flexible space for a home office, reading room or additional sitting area.One of the highlights of the home is the private rooftop terrace, complete with a BBQ gas line and treetop views, providing an inviting outdoor space for entertaining or relaxing during the warmer months.The lower level features impressive 14-foot ceilings, additional flexible living space and convenient direct access to both underground parking spaces.Located close to Sunnybrook Hospital, the Granite Club, Shops at Don Mills, TTC transit, Yonge and Lawrence subway station, and a selection of well-regarded public and private schools, the property offers excellent access to many of the amenities Lawrence Park and the surrounding area have to offer.A well-located Lawrence Park residence offering three bedrooms, versatile living space, a private rooftop terrace and the uncommon convenience of two underground parking spaces with direct interior access.

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

Closing Costs

Mortgage Amount
$999,200
Land Transfer Taxes$21,455
Legal Fees (Est.)
$
Total cash required for closing$272,755

Total Monthly Obligation

$6,349/mo
Mortgage $5,038
Monthly Loss $5,023
Principal$1,326
Interest$3,712
Property Tax$594
Condo Fees$516
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$51,228/yr
NOI
$30,374/yr
Net Cash Flow
-$2,507/mo
Cash Margin
-58.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.5/ 100

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

Comparables

Properties near 1 Hargrave Lane 1

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.