111 Elizabeth Street 917, Toronto C01

$550,000
111 Elizabeth Street 917

$550,000

New
24d
Condo ApartmentApartment

111 Elizabeth Street 917, Toronto C01

Total Monthly Obligation $3,381

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
24d
Score
17
Yield
5.5%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-C13839552
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,243 (2025)
Maintenance-$692.08/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Sophisticated downtown living at One City Hall Place, one of Toronto's most connected addresses at Bay and Dundas. Spacious 1-bedroom + den residence with 2 full bathrooms offers open-concept living and dining with a walk-out balcony, a modern kitchen with a pantry, and a primary bedroom with a 4-piece ensuite. Full amenity building with 24-hour concierge, indoor pool, jacuzzi, sauna, fully equipped gym, party room, guest suites, and visitor parking. Steps from Eaton Centre, subway, hospitals, and Financial District. Parking included.

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

Closing Costs

Mortgage Amount
$440,000
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,975

Total Monthly Obligation

$3,381/mo
Mortgage $2,219
Monthly Loss $2,797
Principal$584
Interest$1,635
Property Tax$270
Condo Fees$692
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.9%18
10-Year IRR
8.4%
Returns Index
10.1/ 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
$30,132/yr
NOI
$13,171/yr
Net Cash Flow
-$1,121/mo
Cash Margin
-44.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
23.3/ 100

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

Comparables

Properties near 111 Elizabeth Street 917

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.