25 Richmond Street E 312, Toronto C08

$559,900
25 Richmond Street E 312

$559,900

New
22d
Condo ApartmentApartment

25 Richmond Street E 312, Toronto C08

Total Monthly Obligation $3,377

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
700-799
DOM
22d
Score
17
Yield
5.4%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-C13852100
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,506.51 (2025)
Maintenance-$626.55/mo
Locker-Ensuite+Common
Parking-Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-30/60
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

<<< Welcome to Yonge + Rich Condo, Prime Toronto Downtown Location! Stunning! New Large unit 723 Sqft. 1 Bedroom + Den layout, Large Den Can Be Used For 2nd Bedroom or Home Office. Great Floor Plan, Unit Features Floor To Ceiling Windows. Bright with Natural Light. <<< Open Concept Living/Dining. Very Functional Layout for Modern Luxurious Living/Entertaining in Heart of Toronto >>> Large Unit Features Elegant Finishes, Engineered hardwood floor throughout, Modern Kitchen and Quartz Countertop, Backsplashes, Lots of Cabinetry. Primary Bedroom Features Large Wall-to-Wall Closet, Spacious Bathroom with Spa-inspired Shower hardware. <<<Enjoy the Luxury World Class Amenities with Quiet Relaxation Areas. Gym/Fitness Room, Yoga/Pillate Studio, Fitness Centre, Steam Room, Reading Lounge, Outdoor Pool, Poolside Lounge, Hot Plunge, BBQ Area, Billiards Room & More. <<< Easy Access To Subway, Underground Path, Eaton Centre, University of Toronto, TMU, Financial District + Entertainment District. Don't Miss Out!

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

Closing Costs

Mortgage Amount
$447,920
Land Transfer Taxes$7,673
Legal Fees (Est.)
$
Total cash required for closing$121,153

Total Monthly Obligation

$3,377/mo
Mortgage $2,258
Monthly Loss $2,783
Principal$594
Interest$1,664
Property Tax$292
Condo Fees$627
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
8.6%
Returns Index
10.8/ 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
$30,396/yr
NOI
$13,931/yr
Net Cash Flow
-$1,098/mo
Cash Margin
-43.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
23.4/ 100

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

Comparables

Properties near 25 Richmond Street E 312

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.