161 Roehampton Avenue W 4102, Toronto C10

$539,900
161 Roehampton Avenue W 4102

$539,900

New
24d
Condo ApartmentApartment

161 Roehampton Avenue W 4102, Toronto C10

Total Monthly Obligation $3,028

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
24d
Score
17
Yield
4.7%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C13839292
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,639.55 (2026)
Maintenance-$430.12/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other
Possession-Flexible
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Set high above Midtown, this beautifully designed 41st-floor residence offers 547 sq. ft. of interior living space, complemented by an 81 sq. ft. balcony and one owned locker. Floor-to-ceiling windows fill the suite with natural light while framing unobstructed west-facing city views and unforgettable sunsets. The open-concept living and dining area flows into a contemporary kitchen with upgraded cabinetry, quartz countertops, a full-height backsplash and integrated appliances. The separate den with sliding door offers valuable flexibility as a private home office, creative space or guest area. Thoughtful upgrades include enhanced flooring and ceiling finishes, custom window coverings, Bathroom mirrored cabinet, refined bathroom cabinet improvements and an updated LG front-load washer and dryer. Residents enjoy excellent amenities, a friendly building community and an exceptionally connected Yonge and Eglinton location, TTC line 1& 5, steps from transit, restaurants, cafés, shopping and parks.

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

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$3,028/mo
Mortgage $2,178
Monthly Loss $2,455
Principal$573
Interest$1,605
Property Tax$220
Condo Fees$430
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$25,128/yr
NOI
$12,414/yr
Net Cash Flow
-$1,143/mo
Cash Margin
-54.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
25.5/ 100

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

Comparables

Properties near 161 Roehampton Avenue W 4102

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.