81 Wellesley Street E 2001, Toronto C08

$699,000
81 Wellesley Street E 2001

$699,000

New
25d
Common Element CondoApartment

81 Wellesley Street E 2001, Toronto C08

Total Monthly Obligation $4,156

HausQ Valuation Report
Beds
2
Baths
2
Park
0
Sqft
900-999
DOM
25d
Score
19
Yield
6.3%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.2%
Property Type-Common Element Condo
MLS® Number-C13835608
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Common Element Condo
Age-0-5
Taxes-$4,917.38 (2026)
Maintenance-$727.02/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60/90/TBA
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

***Three Years New 2 Bedrooms Luxury Condo Unit On Higher Floor At Eighty One Wellesley In The Vibrant Church And Wellesley Neighborhood***939 Sq.Ft + 141 Sq.Ft Balcony***9ft High Ceiling***Open Concept Modern Kitchen with Rarely Offered GAS Stove***Floor To Ceiling Windows***B/I High End Appliances***Hardwood Floor***Master Ensuite W/ B/I Linen Closet***Two Balconies***Large Balcony With Built-In Gas Connection***Prime Location, Steps To Yonge , Subway, Shopping, U Of T***State Of The Art Amenities***24Hr Concierge***3 Mins Walk To Wellesley Subway Station***

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$4,156/mo
Mortgage $2,820
Monthly Loss $3,414
Principal$742
Interest$2,078
Property Tax$410
Condo Fees$727
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%1
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.4/ 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
$44,160/yr
NOI
$23,702/yr
Net Cash Flow
-$844/mo
Cash Margin
-22.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
21.6/ 100

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

Comparables

Properties near 81 Wellesley Street E 2001

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.