225 Wellesley Street E 313, Toronto C08

$445,000
225 Wellesley Street E 313

$445,000

New
25d
Condo ApartmentApartment

225 Wellesley Street E 313, Toronto C08

Total Monthly Obligation $2,690

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
25d
Score
22
Yield
6.7%
Cash on Cash
-0.5%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Condo Apartment
MLS® Number-C13841274
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,809.6 (2026)
Maintenance-$544.36/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Possession-30-59 days
Neighbourhood-Cabbagetown-South St. James Town
Title-Residential Condo & Other

No agent assigned

Centrally & conveniently located w/restaurants, groceries & other amenities just a hop away. Granite Counters, Breakfast Bar. Ensuite Laundry. 24 Hr Security/Concierge. Walk To Subway, Mins To Hwy, TTC At Front Door. Visitor Parking. Rooftop Walkout From The All-Season Solarium To AN AMAZING Terrace With Bbqs And Loungers, With Lake And City Views! Welcome Home! SS Fridge, Stove, Bosch DW, W/D, Locker. Granite Counters In Kitchen & Bath. Amenities: Exercise Room, Sauna, Party Room, Kitchen, Library/Media Room, Roof Top Terrace. (Rare in the city to have 17 Visitor Parking! Please visit the rooftop terrace - right elevator press PH. Spectacular view. All other facilities are accessed in P1)

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

Closing Costs

Mortgage Amount
$356,000
Land Transfer Taxes$5,375
Legal Fees (Est.)
$
Total cash required for closing$95,875

Total Monthly Obligation

$2,690/mo
Mortgage $1,795
Monthly Loss $2,218
Principal$472
Interest$1,323
Property Tax$151
Condo Fees$544
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.3%44
10-Year IRR
11.7%
Returns Index
23.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$29,736/yr
NOI
$16,020/yr
Net Cash Flow
-$460/mo
Cash Margin
-18.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
30.3/ 100

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

Comparables

Properties near 225 Wellesley Street E 313

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.