80 Sherbourne Street 106, Toronto C08

$1,775,000
80 Sherbourne Street 106

$1,775,000

New
22d
Common Element CondoApartment

80 Sherbourne Street 106, Toronto C08

Total Monthly Obligation $9,137

Beds
1
Baths
2
Park
1
Sqft
1400-1599
DOM
22d
Score
15
Yield
4.2%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Common Element Condo
MLS® Number-C13848714
Beds-1
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Common Element Condo
Age-51-99
Taxes-$5,693 (2025)
Maintenance-$1,302.48/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

Unique mixed-use space at 80 Sherbourne Street in the heart of downtown Toronto. Bright and versatile layout featuring high ceilings, industrial-style details and large windows bringing in plenty of natural light throughout. The space includes a large open studio currently used as a yoga studio, two smaller private rooms, two washrooms, a kitchenette and laundry area, offering flexibility for a variety of professional, wellness, studio or creative uses. Two separate entrances provide convenient access, including direct street access from Sherbourne Street and a second entrance through the building's main lobby. Located just steps from King Street East, with easy access to transit and the surrounding shops, restaurants and amenities.

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

Closing Costs

Mortgage Amount
$1,420,000
Land Transfer Taxes$31,975
Legal Fees (Est.)
$
Total cash required for closing$388,475

Total Monthly Obligation

$9,137/mo
Mortgage $7,160
Monthly Loss $7,253
Principal$1,884
Interest$5,276
Property Tax$474
Condo Fees$1,302
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.0%18
10-Year IRR
8.3%
Returns Index
10.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$75,204/yr
NOI
$43,961/yr
Net Cash Flow
-$3,496/mo
Cash Margin
-55.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo17
Risk Index
13.6/ 100

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

Comparables

Properties near 80 Sherbourne Street 106

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.