35 Hayden Street 2601, Toronto C08

$629,000
35 Hayden Street 2601

$629,000

Price Change
22d
Condo ApartmentApartment

35 Hayden Street 2601, Toronto C08

Total Monthly Obligation $3,952

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
800-899
DOM
22d
Score
17
Yield
6.0%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-C13851810
Bed+Den-2+1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,943.98 (2026)
Maintenance-$885.75/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

Don't Miss This Incredible Unit Ft. 1Br+Den With 10Ft. Ceilings. This Great Unit Features Dining + Living Room. Modern Kit W/ Granite Countertops & S/S Appliances. Private Den That Can Easily Be Used As A 2nd Bedroom, W/O To Balcony W/ Stunning City Views, Mst Bedroom With 4Pc Ensuite & W/I Closet. Very Bright & Spacious. Only 4 Units Per Floor! Steps To Subway, Yorkville, U Of T, Hospitals, More! Ensuite Laundry.

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

Closing Costs

Mortgage Amount
$503,200
Land Transfer Taxes$9,055
Legal Fees (Est.)
$
Total cash required for closing$136,355

Total Monthly Obligation

$3,952/mo
Mortgage $2,537
Monthly Loss $3,284
Principal$668
Interest$1,870
Property Tax$329
Condo Fees$886
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
8.0%23
10-Year IRR
9.2%
Returns Index
12.8/ 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
$37,716/yr
NOI
$16,971/yr
Net Cash Flow
-$1,123/mo
Cash Margin
-35.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.0/ 100

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

Comparables

Properties near 35 Hayden Street 2601

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.