775 King Street W 430, Toronto C01

$750,000
775 King Street W 430

$750,000

New
22d
Condo ApartmentApartment

775 King Street W 430, Toronto C01

Total Monthly Obligation $4,016

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
22d
Score
16
Yield
4.3%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-C13847986
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,468.24 (2026)
Maintenance-$501.72/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Foundation-Concrete, Brick
Possession-60-90 days
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

Sleek, sophisticated and fully designed. This is King West living done right. Suite 430 at 775 King St W is a renovated 1 bed + den where every detail was considered. The custom kitchen pairs quartz counters with a full-height quartz backsplash, brushed stainless open shelving, a statement range hood and stainless steel appliances. The open concept living and dining area is filled with natural light, and a slatted feature wall with built-in cabinetry anchors the room. The versatile den makes for an amazing TV room or home office, finished with a slatted media wall and built-in storage. The bedroom is a quiet retreat, with a sliding barn door, custom closets and a projector screen that drops from above the doorway for movie nights in. The bathroom is finished with a sleek dark vanity, quartz countertop and undermount sink, paired with a deep soaker tub, frameless glass shower screen and rainfall showerhead, all wrapped in floor-to-ceiling porcelain tile. Outside is a large private balcony with room for a full dining set and open views over the city, one of the best outdoor spaces you'll find at this size. Parking and locker are included. You're steps from the best restaurants, cafes and nightlife on King West, with the Financial and Entertainment Districts, Ossington and Billy Bishop Airport all close by. Suites like this don't come up often in King West.

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

Closing Costs

Mortgage Amount
$600,000
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,975

Total Monthly Obligation

$4,016/mo
Mortgage $3,025
Monthly Loss $3,220
Principal$796
Interest$2,229
Property Tax$289
Condo Fees$502
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.4%16
10-Year IRR
7.9%
Returns Index
9.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$32,424/yr
NOI
$17,293/yr
Net Cash Flow
-$1,584/mo
Cash Margin
-58.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.3/ 100

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

Comparables

Properties near 775 King Street W 430

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.