386 Yonge Street 1405, Toronto C01

$499,000
386 Yonge Street 1405

$499,000

New
25d
Condo ApartmentApartment

386 Yonge Street 1405, Toronto C01

Total Monthly Obligation $3,093

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
700-799
DOM
25d
Score
19
Yield
6.2%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Condo Apartment
MLS® Number-C13834402
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$4,019.16 (2025)
Maintenance-$545.02/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Imm
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

!!!One of the Best 1+Den Unit in Aura Condo - 78 Storey Condominium in the Sought After College Park in the Heart of Downtown Toronto! Spacious 702sf Size 1+Den Unit In Contemporary Urban Lifestyle Design! Floorplan with a Den that can be used as a Second Bedroom or Office! Open Concept! Modern Kitchen with Sleek Granite Countertops, Functional Double Shelves in Upper Cabinets and Stainless Steel Appliances! Centre Island! Ceiling Light Fixtures in Living Room, Kitchen and Den! Direct Underground Access To T/Subway, PATH network, Financial Core, Eaton Centre & Shops! Steps To Major Live Theatres, Movie Complexes, Shopping & Restaurants! Walking Distance to UOT, TMU & Hospitals! State Of The Art Amenities: Guest Suites, Billiard Rm, Cyber Lounge, Party Rm, Landscaped Rooftop On The 5th Flr! This unparalleled location offers the Best Urban Lifestyle! You Won't Be Disappointed!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,093/mo
Mortgage $2,013
Monthly Loss $2,563
Principal$530
Interest$1,483
Property Tax$335
Condo Fees$545
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.1%29
10-Year IRR
10.0%
Returns Index
15.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$30,984/yr
NOI
$14,926/yr
Net Cash Flow
-$769/mo
Cash Margin
-29.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
25.9/ 100

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

Comparables

Properties near 386 Yonge 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.