775 King Street W 221, Toronto C01

$569,888
775 King Street W 221

$569,888

New
21d
Condo Apartment2-Storey

775 King Street W 221, Toronto C01

Total Monthly Obligation $3,231

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
21d
Score
19
Yield
5.5%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-C13857756
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$3,238.05 (2026)
Maintenance-$462.86/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Veneer
Possession-TBD
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

Busy professional by day, homebody by night, city enthusiast on weekends: this rarely found two-storey, one-bedroom condo at 775 King St W fits all three. Its 682 sq. ft. layout is flooded with natural light by a two-storey floor-to-ceiling window, and the open living, dining, and kitchen space flows to a balcony where electric BBQs are permitted. The private bedroom level upstairs is a quiet retreat after a long workday. The LEED-certified, energy-efficient building comes with incredibly low maintenance fees, so it's easy to own as well as live in. The King streetcar makes the commute to the Financial District simple, and the restaurants, cafés, shops, and nightlife of King West and Queen West, plus Trinity Bellwoods Park and Stackt Market, are all close by.

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

Closing Costs

Mortgage Amount
$455,910
Land Transfer Taxes$7,873
Legal Fees (Est.)
$
Total cash required for closing$123,351

Total Monthly Obligation

$3,231/mo
Mortgage $2,299
Monthly Loss $2,627
Principal$605
Interest$1,694
Property Tax$270
Condo Fees$463
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.9%
Returns Index
15.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,452/yr
NOI
$17,114/yr
Net Cash Flow
-$873/mo
Cash Margin
-33.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
25.1/ 100

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

Comparables

Properties near 775 King Street W 221

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.