12 Bonnycastle Street 710, Toronto C08

$599,000
12 Bonnycastle Street 710

$599,000

New
22d
Condo ApartmentApartment

12 Bonnycastle Street 710, Toronto C08

Total Monthly Obligation $3,408

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
0
Sqft
600-699
DOM
22d
Score
17
Yield
5.0%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Condo Apartment
MLS® Number-C13847446
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,808.36 (2026)
Maintenance-$558/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-PROPERTY.CA INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Roof-Other
Possession-60 Days
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

A rare and highly functional 1+den, 2-bathroom residence in the heart of Toronto's Harbourfront. This exceptional layout features a den with a full door, offering the flexibility of a spacious home office or second bedroom. The suite is filled with natural light and showcases excellent high-end finishes throughout. Enjoy outstanding building amenities, including an incredible rooftop pool, a large fitness centre, party room, theatre, games room, hot tub, steam room, and more! Ideally located steps from the waterfront, Harbourfront, parks, trails, restaurants and transit, this is an opportunity to enjoy one of Toronto's most exciting and evolving neighbourhoods. With continued development and growth transforming the area, this property also presents excellent long-term investment potential.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,408/mo
Mortgage $2,416
Monthly Loss $2,772
Principal$636
Interest$1,780
Property Tax$234
Condo Fees$558
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.2%19
10-Year IRR
8.5%
Returns Index
10.9/ 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
$29,904/yr
NOI
$15,009/yr
Net Cash Flow
-$1,165/mo
Cash Margin
-46.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.3/ 100

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

Comparables

Properties near 12 Bonnycastle Street 710

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.